Company registration number 00901983 (England and Wales)
SWISCOT TEXTILES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SWISCOT TEXTILES LIMITED
COMPANY INFORMATION
Directors
Mr M T Doyle
(Appointed 5 June 2024)
Ms T D Bolden
(Appointed 5 June 2024)
Mrs M L Ryan
(Appointed 5 June 2024)
Mr J A Storie
(Appointed 5 June 2024)
Mr R Yates
Mr R Fairbanks
Company number
00901983
Registered office
Swiscot House Unit 5
Pacific Way
Salford
M50 1DL
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
Swiscot House Unit 5
Pacific Way
Salford
M50 1DL
SWISCOT TEXTILES 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
Notes to the financial statements
11 - 23
SWISCOT TEXTILES 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 in the year under review was that of textile merchants. The company operates in a range of markets including commercial linens (under the brand Linen Connect), retail (under the brand Charlotte Thomas) and in parallel and international trade (under the Swiscot brand).
We are pleased to report results for the 12 month period, with a turnover of £9.7m (2023 - £10.4m) generating an operating profit of £65k (2023 - £243k). The company’s net-asset worth as at 31 December 2024 is £3.1m (2023 - £3.2m).
Swiscot Textiles was acquired by the Vision Linens group in June 2024 and traded independently for the remainder of 2024. In 2025, the full Swiscot trade was transitioned to the Vision Linens group.
Principal risks and uncertainties
The company is exposed to contracts which are subject to periodic competitive tender, and which have high sensitivity to price. The company works to maintain extremely close customer relationships and works to maintain strong market intel to present the most competitive offering possible to market.
Key performance indicators
A number of qualitative and quantative key performance indicators are used throughout the business. The company's focus is to maintain gross margin, control and reduce costs, and maintain robust cashflow controls and monitoring
Gross Profit Margin in 2024 was 21.12% (2023 - 21.45%)
Through 2024, the directors were pleased to have continued development of ESG KPIs including measurement of carbon and plastic use.
.............................................
Mr M T Doyle
Director
Date: .............................................
SWISCOT TEXTILES 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 in the year under review was that of textile merchants. The company operates in a range of markets including commercial linens (under the brand Linen Connect), retail (under the brand Charlotte Thomas) and in parallel and international trade (under the Swiscot brand).
Results and dividends
The results for the year are set out on page 7.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M T Doyle
(Appointed 5 June 2024)
Ms T D Bolden
(Appointed 5 June 2024)
Mrs M L Ryan
(Appointed 5 June 2024)
Mr J A Storie
(Appointed 5 June 2024)
Mr C H Shah
(Resigned 5 June 2024)
Mrs K C Shah
(Resigned 5 June 2024)
Mr V S Shah
(Resigned 5 June 2024)
Mr R Yates
Mr M Seddon
(Resigned 16 October 2024)
Mrs M S Shah
(Resigned 5 June 2024)
Mrs C P Kittos
(Resigned 26 June 2025)
Mr R Fairbanks
Mr S W Burns
(Appointed 5 June 2024 and resigned 4 March 2025)
Auditor
In accordance with the company's articles, a resolution proposing that Pierce C A Limited be reappointed as auditor of the company will be 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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr M T Doyle
Director
30 September 2025
SWISCOT TEXTILES 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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s 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.
SWISCOT TEXTILES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWISCOT TEXTILES LIMITED
- 4 -
Opinion
We have audited the financial statements of Swiscot Textiles 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 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 company's affairs as at 31 December 2024 and of its loss 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'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.
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:
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.
SWISCOT TEXTILES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWISCOT TEXTILES LIMITED (CONTINUED)
- 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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; 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 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.
In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:
The nature of the industry and the company’s control environment.
Results of our enquiries of management.
The company’s procedures and controls on compliance with laws and regulations and the risks of fraud.
Discussions among the audit engagement team concerning potential indicators of fraud.
We are also required to perform specific procedures to respond to the risk of management override.
As a result of our audit procedures we did not identify a material risk of fraud or other non-compliance with laws and regulations.
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.
SWISCOT TEXTILES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SWISCOT TEXTILES LIMITED (CONTINUED)
- 6 -
Simon Diggle (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited, Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
30 September 2025
SWISCOT TEXTILES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
9,724,871
10,403,738
Cost of sales
(7,670,699)
(8,172,233)
Gross profit
2,054,172
2,231,505
Distribution costs
(253,833)
(251,969)
Administrative expenses
(1,735,354)
(1,768,689)
Other operating income
404
32,361
Operating profit
5
65,389
243,208
Interest receivable and similar income
8
32
Interest payable and similar expenses
9
(247,144)
(248,794)
Amounts written off investments
10
(13,691)
-
Loss before taxation
(195,414)
(5,586)
Tax on loss
11
33,260
19,047
(Loss)/profit for the financial year
(162,154)
13,461
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SWISCOT TEXTILES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
(Loss)/profit for the year
(162,154)
13,461
Other comprehensive income
Revaluation of tangible fixed assets
332,121
Tax relating to other comprehensive income
(75,000)
Total other comprehensive income for the year
257,121
Total comprehensive income for the year
(162,154)
270,582
SWISCOT TEXTILES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
1,625,569
1,663,423
Investments
14
13,691
1,625,569
1,677,114
Current assets
Stocks
15
1,567,525
4,071,375
Debtors
16
3,414,967
2,324,837
Cash at bank and in hand
300,862
133,228
5,283,354
6,529,440
Creditors: amounts falling due within one year
17
(3,364,352)
(4,337,093)
Net current assets
1,919,002
2,192,347
Total assets less current liabilities
3,544,571
3,869,461
Creditors: amounts falling due after more than one year
18
(263,377)
(392,853)
Provisions for liabilities
Deferred tax liability
20
160,060
193,320
(160,060)
(193,320)
Net assets
3,121,134
3,283,288
Capital and reserves
Called up share capital
22
500,000
500,000
Revaluation reserve
575,764
575,764
Profit and loss reserves
2,045,370
2,207,524
Total equity
3,121,134
3,283,288
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr M T Doyle
Director
Company registration number 00901983 (England and Wales)
SWISCOT TEXTILES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
500,000
318,643
2,194,063
3,012,706
Year ended 31 December 2023:
Profit
-
-
13,461
13,461
Other comprehensive income:
Revaluation of tangible fixed assets
-
332,121
-
332,121
Tax relating to other comprehensive income
-
(75,000)
(75,000)
Total comprehensive income
-
257,121
13,461
270,582
Balance at 31 December 2023
500,000
575,764
2,207,524
3,283,288
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(162,154)
(162,154)
Balance at 31 December 2024
500,000
575,764
2,045,370
3,121,134
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Swiscot Textiles Limited is a private company limited by shares incorporated in England and Wales. The registered office is Swiscot House Unit 5, Pacific Way, Salford, M50 1DL.
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.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.
This 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:
The financial statements of the company are consolidated in the financial statements of Vision Linens Global Limited. These consolidated financial statements are available from its registered office, Darwen House, Walker Industrial Estate, Blackburn, Lancashire. BB1 2QE.
1.2
Going concern
The company participates in shared banking arrangements with fellow group companies.
The financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.
The directors of the Vision Linens group have reviewed the company's future cash requirements which indicate that, taking account of reasonably possible downsides, the Group will have sufficient funds, through funding from its existing facilities, to meet its liabilities as they fall due for the foreseeable future.
The company's fellow group companies have indicated their intention to continue to make available such funds as are needed by the company for the foreseeable future. As with any company placing reliance on other group entities for financial support, the directors acknowledge that there can be no certainty that this support will continue although, at the date of approval of these financial statements, they have no reason to believe that it will not do so.
Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least twelve months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), 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.
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Development costs
10% straight line
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Fixtures and fittings
15% reducing balance
Computers
33.33% straight line
Motor vehicles
25% straight line
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 credited or charged to profit or loss.
1.6
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.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.7
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 and those overheads that have been incurred in bringing the stocks to their present location and condition.
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 profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
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.
1.9
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.
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.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
1.10
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.
1.11
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.
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.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Property Valuation
The valuation of properties requires managements best estimate of the open market value of the relevant assets. They are assisted in preparing these estimates by periodic professional valuations.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Wholesale
9,124,871
9,642,074
Retail
600,000
761,664
9,724,871
10,403,738
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 16 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
9,632,797
10,137,879
Europe
-
176,046
Rest of world
92,074
89,813
9,724,871
10,403,738
2024
2023
£
£
Other revenue
Interest income
32
-
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional item - Admin expenses
-
47,332
The exceptional costs in the prior year relate to a series of one-off costs in respect of redundancies, dilapidation and asset disposals in relation to ceasing manufacturing operations. These are considered by management to be non-recurring and not directly linked to the trading performance and hence were classed as exceptional.
5
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
13,000
16,000
Depreciation of tangible fixed assets
44,561
42,001
Operating lease charges
58,634
66,177
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
32
26
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 17 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
825,272
905,560
Social security costs
219,387
99,263
Pension costs
45,009
43,820
1,089,668
1,048,643
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
319,816
452,073
Company pension contributions to defined contribution schemes
27,050
29,152
346,866
481,225
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2023 - 5).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
124,923
123,337
Company pension contributions to defined contribution schemes
4,800
4,792
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
32
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
247,144
248,794
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
10
Amounts written off investments
2024
2023
£
£
Loss on disposal of investments held at fair value
(13,691)
-
11
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
(33,260)
(19,047)
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(195,414)
(5,586)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.25%)
(48,854)
(1,299)
Tax effect of expenses that are not deductible in determining taxable profit
4,420
Tax effect of utilisation of tax losses not previously recognised
(6,642)
Permanent capital allowances in excess of depreciation
3,521
Depreciation on assets not qualifying for tax allowances
8,001
Other non-reversing timing differences
17,853
Deferred tax adjustments in respect of prior years
(10,260)
Deferred tax
(19,047)
Taxation credit for the year
(33,260)
(19,047)
In addition to the amount credited to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2024
2023
£
£
Deferred tax arising on:
Revaluation of property
-
75,000
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
12
Intangible fixed assets
Development costs
£
Cost
At 1 January 2024 and 31 December 2024
41,815
Amortisation and impairment
At 1 January 2024 and 31 December 2024
41,815
Carrying amount
At 31 December 2024
At 31 December 2023
13
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
1,600,000
158,935
82,075
9,850
1,850,860
Additions
3,889
2,818
6,707
At 31 December 2024
1,600,000
162,824
84,893
9,850
1,857,567
Depreciation and impairment
At 1 January 2024
104,478
73,109
9,850
187,437
Depreciation charged in the year
32,004
7,997
4,560
44,561
At 31 December 2024
32,004
112,475
77,669
9,850
231,998
Carrying amount
At 31 December 2024
1,567,996
50,349
7,224
1,625,569
At 31 December 2023
1,600,000
54,457
8,966
1,663,423
Land and buildings with a carrying amount of £1,600,000 were revalued at 25 March 2024 by JMC Surveyors & Property Consultants Limited, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 20 -
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Freehold land and buildings
2024
2023
£
£
Cost
988,979
988,979
Accumulated depreciation
(150,115)
(130,335)
Carrying value
838,864
858,644
14
Fixed asset investments
2024
2023
£
£
Unlisted investments
13,691
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2024
13,691
Disposals
(13,691)
At 31 December 2024
-
Carrying amount
At 31 December 2024
-
At 31 December 2023
13,691
15
Stocks
2024
2023
£
£
Raw materials and consumables
1,567,525
4,071,375
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,875,785
2,209,608
Amounts owed by group undertakings
500,000
Other debtors
904
6,100
Prepayments and accrued income
38,278
109,129
3,414,967
2,324,837
Included within trade debtors is £1,122,758 (2023 - £2,112,511) in relation to factored debts
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
19
1,214,422
1,262,480
Trade creditors
33,131
96,386
Amounts owed to group undertakings
6,172
18,834
Taxation and social security
609,887
498,533
Other creditors
924,693
1,632,084
Accruals and deferred income
576,047
828,776
3,364,352
4,337,093
Included within current bank loans is £1,183,918 (2023 - £1,182,618) and included within other creditors is £924,693 (2023 - £1,616,945) in relation to an invoice financing facility, both of which are secured by the following:
- first legal charge dated 14 January 2022 over leasehold property
- debenture including fixed and floating charges over certain assets dated 26 April 2010.
- contract monies charge dated 24 October 2023.
Liabilities held under invoice factoring arrangements, which are shown as other creditors, are secured on the book debts to which they relate.
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
263,377
392,853
Creditors which fall due after five years are payable as follows:
Payable by instalments
110,856
190,707
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Loans and overdrafts
2024
2023
£
£
Bank loans
1,477,799
1,655,333
Payable within one year
1,214,422
1,262,480
Payable after one year
263,377
392,853
Included within current and non current bank loans is £293,881 (2023 - £322,716) in relation to a mortgage, with interest of 8% being charged on the balance.
Included within current bank loans is £1,183,918 (2023 - £1,182,618) in relation to an invoice financing facility, which is secured over the assets of the company.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Revaluations
160,060
193,320
2024
Movements in the year:
£
Liability at 1 January 2024
193,320
Credit to profit or loss
(33,260)
Liability at 31 December 2024
160,060
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
45,009
43,820
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
SWISCOT TEXTILES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
500,000
500,000
500,000
500,000
23
Related party transactions
The company has taken advantage of the provisions of FRS 102 to not disclose transactions and balances with companies which are within the same wholly owned group of companies, and which are therefore eliminated on consolidation.
24
Ultimate controlling party
The company was controlled by Mr V Shah until 6 June 2024 when the company's issued share capital was purchased by Vision Linens Global Limited.
The largest group in which the results of the company are consolidated is that headed by Vision Linens Global Limited, a company incorporated in England and Wales. The consolidated financial statements of this group are available to the public and may be obtained from Companies House, Crown Way, Maindy, Cardiff, UK.
Vision Linens Global Limited is a wholly owned subsidiary of WestPoint VSS Holding LLC, its immediate parent undertaking.
Westpoint VSS Holding LLC is owned by Icahn Enterprises L.P.. The directors consider Icahn Enterprises L.P. to be the ultimate parent company and controlling party. The registered office address of Icahn Enterprises L.P. is 767 Fifth Avenue, Suite 4700, New York, NY 10153.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M T DoyleMs T D BoldenMrs M L RyanMr J A StorieMr C H ShahMrs K C ShahMr V S ShahMr R YatesMr M SeddonMrs M S ShahMrs C P KittosMr R FairbanksMr S W Burns009019832024-01-012024-12-3100901983bus:Director12024-01-012024-12-3100901983bus:Director22024-01-012024-12-3100901983bus:Director32024-01-012024-12-3100901983bus:Director42024-01-012024-12-3100901983bus:Director82024-01-012024-12-3100901983bus:Director122024-01-012024-12-3100901983bus:Director52024-01-012024-12-3100901983bus:Director62024-01-012024-12-3100901983bus:Director72024-01-012024-12-3100901983bus:Director92024-01-012024-12-3100901983bus:Director102024-01-012024-12-3100901983bus:Director112024-01-012024-12-3100901983bus:Director132024-01-012024-12-3100901983bus:RegisteredOffice2024-01-012024-12-31009019832024-12-31009019832023-01-012023-12-3100901983core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100901983core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3100901983core:RevaluationReserve2024-01-012024-12-3100901983core:RevaluationReserve2023-01-012023-12-3100901983core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-31009019832023-12-3100901983core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100901983core:FurnitureFittings2024-12-3100901983core:ComputerEquipment2024-12-3100901983core:MotorVehicles2024-12-3100901983core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100901983core:FurnitureFittings2023-12-3100901983core:ComputerEquipment2023-12-3100901983core:MotorVehicles2023-12-3100901983core:ShareCapital2024-12-3100901983core:ShareCapital2023-12-3100901983core:RevaluationReserve2024-12-3100901983core:RevaluationReserve2023-12-3100901983core:RetainedEarningsAccumulatedLosses2024-12-3100901983core:RetainedEarningsAccumulatedLosses2023-12-3100901983core:ShareCapital2022-12-3100901983core:RevaluationReserve2022-12-3100901983core:RetainedEarningsAccumulatedLosses2022-12-3100901983core:ShareCapitalOrdinaryShareClass12024-12-3100901983core:ShareCapitalOrdinaryShareClass12023-12-3100901983core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3100901983core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3100901983core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100901983core:FurnitureFittings2024-01-012024-12-3100901983core:ComputerEquipment2024-01-012024-12-3100901983core:MotorVehicles2024-01-012024-12-3100901983core:UKTax2024-01-012024-12-3100901983core:UKTax2023-01-012023-12-310090198312024-01-012024-12-310090198312023-01-012023-12-310090198322024-01-012024-12-310090198322023-01-012023-12-3100901983core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3100901983core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3100901983core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3100901983core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100901983core:FurnitureFittings2023-12-3100901983core:ComputerEquipment2023-12-3100901983core:MotorVehicles2023-12-31009019832023-12-3100901983core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3100901983core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3100901983core:CurrentFinancialInstruments2024-12-3100901983core:CurrentFinancialInstruments2023-12-3100901983core:Non-currentFinancialInstruments2024-12-3100901983core:Non-currentFinancialInstruments2023-12-3100901983bus:OrdinaryShareClass12024-01-012024-12-3100901983bus:OrdinaryShareClass12024-12-3100901983bus:OrdinaryShareClass12023-12-3100901983bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100901983bus:FRS1022024-01-012024-12-3100901983bus:Audited2024-01-012024-12-3100901983bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP