Company registration number SC644320 (Scotland)
JTC FURNITURE GROUP HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
JTC FURNITURE GROUP HOLDINGS LIMITED
COMPANY INFORMATION
Directors
C Tweddell
C McCloskey
(Appointed 19 April 2024)
D Mulholland
(Appointed 19 April 2024)
B J McCloskey
(Appointed 19 April 2024)
Company number
SC644320
Registered office
Camperdown Works
27 Harrison Road
Dundee
DD2 3SN
Auditor
BK Plus Audit Limited
Bankers
Bank of Ireland
Chief Office
1 Donegall Square South
Belfast
DD1 1SS
JTC FURNITURE GROUP HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 20
JTC FURNITURE GROUP HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The principal activity of the company since 14th October 2019 has been that of a holding company of a trading group. The company is now itself the subsidiary company of a holding company. A full review is given in the consolidated group accounts.

On behalf of the board

C McCloskey
Director
29 September 2025
JTC FURNITURE GROUP HOLDINGS 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 since 14th October 2019 has been that of a holding company of a trading group. The company is now itself the subsidiary company of a holding company. A full review is given in the consolidated group accounts.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. (2023 - £203,600)

Directors

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

A D Bell
(Resigned 16 September 2024)
J Burke
(Resigned 12 August 2024)
G J Linton
(Resigned 16 September 2024)
C Tweddell
C McCloskey
(Appointed 19 April 2024)
D Mulholland
(Appointed 19 April 2024)
B J McCloskey
(Appointed 19 April 2024)
Auditor
In accordance with the company's articles, a resolution proposing that BK Plus Audit Limited be reappointed as auditor of the company will put at a General Meeting.
Statement of disclosure to auditor

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

On behalf of the board
C McCloskey
Director
29 September 2025
JTC FURNITURE GROUP HOLDINGS 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 company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

JTC FURNITURE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JTC FURNITURE GROUP HOLDINGS LIMITED
- 4 -
Opinion

We have audited the financial statements of JTC Furniture Group Holdings Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

JTC FURNITURE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF JTC FURNITURE GROUP HOLDINGS LIMITED
- 5 -
Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

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

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 as follows;

 

•    we identified the laws and regulations applicable to the company through discussion with directors and management and for a company within the construction industry we deem these to be standard company laws and regulations, and health and safety regulations;

 

•    the engagement partner ensured that the engagement team were aware of this and collectively had appropriate competence, capabilities and skills to recognize non-compliance with applicable laws and regulations over the course of their audit work;

 

•    we further assessed the extent of compliance with the laws and regulations identified above through discussions with directors and management and where appropriate investigated any areas of potential non-compliance.

 

JTC FURNITURE GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF JTC FURNITURE GROUP HOLDINGS LIMITED
- 6 -

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 as to where they considered there was a susceptibility to fraud, and their knowledge of actual, suspected and alleged fraud; 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 a full comparison of the annual results to identify and unusual or unexpected amounts;

 

•    tested journal entries to identify any unusual transactions;

 

•    considered whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

 

•    investigated the rationale behind significant or unusual transactions where found

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;

 

•    discussion with management over any actual or potential litigation or claims against the company;

 

•    reviewing correspondence with relevant regulators and legal advisors where any potential non-compliance exists; and

 

•    discussions with management detailing high level review of the activities of the year, and investigation of any matters that would impact upon the financial statements.

 

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 regulations. This risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion or misrepresentation.

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

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.

Murray Dalgety C.A. (Senior Statutory Auditor)
For and on behalf of BK Plus Audit Limited
29 September 2025
Chartered Certified Accountants
Statutory Auditor
144 Nethergate
Dundee
DD1 4EB
JTC FURNITURE GROUP HOLDINGS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Administrative expenses
(13,991)
(66,986)
Interest receivable and similar income
7
161,000
696,000
Interest payable and similar expenses
8
(208,497)
(229,296)
Exceptional item
-
0
802,800
(Loss)/profit before taxation
(61,488)
1,202,518
Tax on (loss)/profit
9
55,622
(119,136)
(Loss)/profit for the financial year
(5,866)
1,083,382

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

JTC FURNITURE GROUP HOLDINGS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
(Loss)/profit for the year
(5,866)
1,083,382
Other comprehensive income
-
-
Total comprehensive income for the year
(5,866)
1,083,382
JTC FURNITURE GROUP HOLDINGS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
12
4,316,204
4,316,204
Current assets
Debtors
13
191,239
(507)
Cash at bank and in hand
6,070
55,471
197,309
54,964
Creditors: amounts falling due within one year
14
(1,315,041)
(1,257,331)
Net current liabilities
(1,117,732)
(1,202,367)
Total assets less current liabilities
3,198,472
3,113,837
Creditors: amounts falling due after more than one year
15
(2,242,423)
(2,151,922)
Net assets
956,049
961,915
Capital and reserves
Called up share capital
17
120,000
120,000
Capital redemption reserve
30,000
30,000
Profit and loss reserves
806,049
811,915
Total equity
956,049
961,915
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
C McCloskey
B J McCloskey
Director
Director
Company registration number SC644320 (Scotland)
JTC FURNITURE GROUP HOLDINGS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
135,000
15,000
232,133
382,133
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,083,382
1,083,382
Dividends
10
-
-
(203,600)
(203,600)
Redemption of shares
17
-
0
15,000
(300,000)
(285,000)
Reduction of shares
17
(15,000)
-
-
0
(15,000)
Balance at 31 December 2023
120,000
30,000
811,915
961,915
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(5,866)
(5,866)
Balance at 31 December 2024
120,000
30,000
806,049
956,049
JTC FURNITURE GROUP HOLDINGS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
91,337
1,027,507
Interest paid
(208,497)
(229,296)
Tax paid
(62,875)
(23,256)
Net cash (outflow)/inflow from operating activities
(180,035)
774,955
Investing activities
Dividends received
161,000
696,000
Net cash generated from investing activities
161,000
696,000
Financing activities
Redemption of shares
-
(300,000)
Net funding received from loan notes
-
0
(2,400,000)
Net funding received from bank loans
(30,366)
1,482,785
Dividends paid
-
0
(203,600)
Net cash used in financing activities
(30,366)
(1,420,815)
Net (decrease)/increase in cash and cash equivalents
(49,401)
50,140
Cash and cash equivalents at beginning of year
55,471
5,331
Cash and cash equivalents at end of year
6,070
55,471
JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

JTC Furniture Group Holdings Limited is a private company limited by shares incorporated in Scotland. The registered office is Camperdown Works, 27 Harrison Road, Dundee, DD2 3SN.

1.1
Basis of preparation

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

 

 

1.3
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.4
Cash and cash equivalents

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

JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.5
Financial instruments

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

 

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

 

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

Basic financial assets

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

Other financial assets

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

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

1.6
Equity instruments

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

1.7
Taxation

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

Current tax

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

JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
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.

1.9
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Exceptional item

During the year ended 31st December 2023 there was a repayment of loan notes as usual, however, in addition there was an agreement to write-off £802,800 of debt.This resulted in a gain of £802,800 on the cancelling of the loan notes. The loan notes were all redeemed or written-off by 31st December 2023.

JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
4
Operating loss
2024
2023
Operating loss for the year is stated after charging:
£
£
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 company
2,420
2,200
6
Employees

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

2024
2023
Number
Number
Total
4
4
7
Interest receivable and similar income
2024
2023
£
£
Income from fixed asset investments
Income from shares in group undertakings
161,000
696,000
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
208,497
229,296
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(55,622)
118,497
Group tax relief
-
0
639
Total current tax
(55,622)
119,136
JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 17 -

From 1st April 2023 the corporation tax rate for companies with taxable profits of over £250,000 changed from 19% to 25%. Therefore the effective tax rate for the prior period is 23.52%

 

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

2024
2023
£
£
(Loss)/profit before taxation
(61,488)
1,202,518
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 0% (2023: 23.52%)
(15,372)
282,832
Dividend income
(40,250)
(163,696)
Taxation (credit)/charge for the year
(55,622)
119,136
10
Dividends
2024
2023
£
£
Final paid
-
0
203,600
11
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
JTC Furniture Group Limited
Scotland
Ordinary
100.00
12
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
11
4,316,204
4,316,204
JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 18 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 & 31 December 2024
4,316,204
Carrying amount
At 31 December 2024
4,316,204
At 31 December 2023
4,316,204
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
191,239
(639)
Prepayments and accrued income
-
0
132
191,239
(507)
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
16
292,800
413,028
Corporation tax
-
0
118,497
Amounts owed to Group undertakings
1,009,470
700,000
Accruals and deferred income
12,771
25,806
1,315,041
1,257,331
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
2,241,784
2,151,922
Other creditors
639
-
0
2,242,423
2,151,922
JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
16
Loans and overdrafts
2024
2023
£
£
Bank loans
2,534,584
2,564,950
Payable within one year
292,800
413,028
Payable after one year
2,241,784
2,151,922

 

The loan is secured by a Debenture over assets and undertakings of JTC Furniture Group Holdings Limited together with a Circular Guarantee and Indemnity from JTC Furniture Group Holdings Limited, Woodland Kitchens (N.I.) Limited, JTC Furniture Group Limited and Joinery and Timber Creations (65) Limited.

 

The loan is repayable over 84 months and is due to be repaid in 2031.

17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
120,000
120,000
120,000
120,000
18
Ultimate controlling party

On the 19th of April 2024, 100% of the share capital of JTC Furniture Group Holdings Limited was acquired by Woodland Kitchens (N.I.) Limited - Registration number NI030446. The company regards Woodland Kitchens (N.I.) Limited - as it's parent company as they hold 100% of the share capital of JTC Furniture Group Holdings Limited.

 

The parent of the largest group in which the results are consolidated is Woodland Kitchens (N.I.) Limited. Woodland Kitchens (N.I.) Limited is registered in Northern Ireland.

19
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
55,471
(49,401)
6,070
Borrowings excluding overdrafts
(2,564,950)
30,366
(2,534,584)
(2,509,479)
(19,035)
(2,528,514)
JTC FURNITURE GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
20
Cash generated from operations
2024
2023
£
£
(Loss)/profit for the year after tax
(5,866)
1,083,382
Adjustments for:
Taxation (credited)/charged
(55,622)
119,136
Finance costs
208,497
229,296
Investment income
(161,000)
(696,000)
Exceptional Item
-
0
(802,800)
Movements in working capital:
(Increase)/decrease in debtors
(191,746)
390,746
Increase in creditors
297,074
703,747
Cash generated from operations
91,337
1,027,507
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200A D BellJ BurkeG J LintonC TweddellC McCloskeyD MulhollandB J McCloskeySC6443202024-01-012024-12-31SC644320bus:Director42024-01-012024-12-31SC644320bus:Director52024-01-012024-12-31SC644320bus:Director62024-01-012024-12-31SC644320bus:Director72024-01-012024-12-31SC644320bus:Director12024-01-012024-12-31SC644320bus:Director22024-01-012024-12-31SC644320bus:Director32024-01-012024-12-31SC644320bus:Director52024-12-31SC644320bus:Director62024-12-31SC644320bus:Director72024-12-31SC644320bus:RegisteredOffice2024-01-012024-12-31SC644320bus:Director12024-12-31SC644320bus:Director22024-12-31SC644320bus:Director32024-12-31SC6443202024-12-31SC6443202023-01-012023-12-31SC644320core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC644320core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC6443202023-12-31SC644320core:CurrentFinancialInstruments2024-12-31SC644320core:CurrentFinancialInstruments2023-12-31SC644320core:Non-currentFinancialInstruments2024-12-31SC644320core:Non-currentFinancialInstruments2023-12-31SC644320core:ShareCapital2024-12-31SC644320core:ShareCapital2023-12-31SC644320core:CapitalRedemptionReserve2024-12-31SC644320core:CapitalRedemptionReserve2023-12-31SC644320core:RetainedEarningsAccumulatedLosses2024-12-31SC644320core:RetainedEarningsAccumulatedLosses2023-12-31SC644320core:ShareCapital2022-12-31SC644320core:CapitalRedemptionReserve2022-12-31SC644320core:RetainedEarningsAccumulatedLosses2022-12-31SC6443202022-12-31SC644320core:ShareCapitalOrdinaryShareClass12024-12-31SC644320core:ShareCapitalOrdinaryShareClass12023-12-31SC644320core:ShareCapital2023-01-012023-12-31SC64432012024-01-012024-12-31SC64432012023-01-012023-12-31SC6443202023-12-31SC644320core:UKTax2024-01-012024-12-31SC644320core:UKTax2023-01-012023-12-31SC644320core:Subsidiary12024-01-012024-12-31SC644320core:Subsidiary112024-01-012024-12-31SC644320core:Non-currentFinancialInstruments12024-12-31SC644320core:Non-currentFinancialInstruments12023-12-31SC644320bus:OrdinaryShareClass12024-01-012024-12-31SC644320bus:OrdinaryShareClass12024-12-31SC644320bus:OrdinaryShareClass12023-12-31SC644320bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC644320bus:FRS1022024-01-012024-12-31SC644320bus:Audited2024-01-012024-12-31SC644320bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP