Company registration number 02778086 (England and Wales)
PADLEY & VENABLES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PADLEY & VENABLES LIMITED
COMPANY INFORMATION
Director
F M Brunner
Company number
02778086
Registered office
Callywhite Lane
Dronfield
Sheffield
S18 2XT
Auditor
BHP LLP
Albert Works
Sidney Street
Sheffield
S1 4RG
Business address
Callywhite Lane
Dronfield
Sheffield
S18 2XT
Bankers
National Westminster Bank plc
42 High Street
Sheffield
S1 2GE
PADLEY & VENABLES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 29
PADLEY & VENABLES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The director presents the strategic report for the year ended 31 December 2024.

Review of the business

 

Our objective is to present a balanced and practical review of the development and performance of our business during the year and its position at the year-end. Our review is intended to reflect the size and nature of our business and is written in the context of the risks and uncertainties we face.

The company is a manufacturer of specialised Bar Steels and Consumable Accessories for use in the Mining and Construction Industries throughout the World. The Company’s activities are organised into two manufacturing divisions – Padley & Venables and Bedford Steels. In summary, the activities of the two divisions can be summarised as follows:-

Bedford Steels

Bedford Steels is a steel re-rolling facility, manufacturing a range of specialised Hollow and Solid Bar Sections for the Mining, Construction and General Engineering Industries. These products are supplied to manufacturers of consumable tools throughout the world.

Padley & Venables

Padley & Venables manufactures consumable tools for the Mining, Quarrying and Construction Industries. These products are divided into three main groups, Rock Drilling Accessories, Tools for boom mounted Breakers and Tools for hand held pneumatic/hydraulic Breakers. These products are marketed throughout the world, under two brand names, "P&V" and "Thomas Turton/Crossbow".

Principal risks and uncertainties

 

This year has seen a number of challenges and risks to the business. A significant increase in energy cost has needed a fundamental change to standard production hours in the production facilities. Fortunately, the workforce has accepted this as we strive to improve our energy efficiency.

A global downturn in mining and construction activity has resulted in fewer sales and orders. Many mine operators and construction companies have taken this opportunity to run down existing stock levels to improve cash flow. High inflation has continued to cause unease in the workforce as salaries have been under pressure to stay in line, while the April minimum wage increase of 9.8% will add pressure across all industries.

Development and performance

 

The reduction in raw material and finished stock has improved available cash, which leaves us well positioned for any sudden upturn in Mining and construction sectors.

The company continues to pursue its strategy of continual investment in its employees, product development and plant and equipment in order to keep itself well positioned and ready to react positively to an ever-changing environment.

Key performance indicators

 

We consider that our key financial performance indicators are those that convey the financial performance and strength of the company as a whole, these being turnover, gross margin and return on capital employed.

Turnover decreased to £18.3m (2023: £23.8m), gross profit fell to £0.9m (2023: £2.8m). Return on capital employed reduced by 19% to negative 12% (2023: 7%).

PADLEY & VENABLES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

F M Brunner
Director
29 September 2025
PADLEY & VENABLES LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The director presents his annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company is the manufacture of drilling equipment, demolition tools and rolled steel products.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Director

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

F M Brunner
Auditor

The auditor, BHP LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

The director is 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. He is 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.

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.

PADLEY & VENABLES LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
F M Brunner
Director
29 September 2025
PADLEY & VENABLES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PADLEY & VENABLES LIMITED
- 5 -
Opinion

We have audited the financial statements of Padley & Venables 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 director's 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 director 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 director is 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:

PADLEY & VENABLES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PADLEY & VENABLES LIMITED (CONTINUED)
- 6 -
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 director's 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

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:

capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

financial statements or the operations of the Company.

PADLEY & VENABLES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PADLEY & VENABLES LIMITED (CONTINUED)
- 7 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;

Ÿ

knowledge of actual, suspected and alleged fraud; and

regulations.

 

To address the risks of fraud through management bias and override controls, we:

Ÿ

indicative of potential bias; and

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

Ÿ

professional fees.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the director’s and other management and the inspection of regulatory and legal correspondence.

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.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in 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.

Terri Pierpoint (Senior Statutory Auditor)
For and on behalf of BHP LLP, Statutory Auditor
Chartered Accountants
Albert Works
Sidney Street
Sheffield
S1 4RG
30 September 2025
PADLEY & VENABLES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
18,268,259
23,816,817
Cost of sales
(17,364,724)
(20,973,388)
Gross profit
903,535
2,843,429
Distribution costs
(1,787,466)
(1,932,184)
Administrative expenses
(1,659,170)
(1,711,289)
Operating loss
4
(2,543,101)
(800,044)
Interest receivable and similar income
8
70,261
95,405
Loss before taxation
(2,472,840)
(704,639)
Tax on loss
9
39,828
144,552
Loss for the financial year
(2,433,012)
(560,087)

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

PADLEY & VENABLES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Loss for the year
(2,433,012)
(560,087)
Other comprehensive income
Actuarial gain on defined benefit pension schemes
9,000
8,000
Tax relating to other comprehensive income
(2,000)
(2,000)
Total other comprehensive income for the year
7,000
6,000
Total comprehensive income for the year
(2,426,012)
(554,087)
PADLEY & VENABLES LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
3,538,216
4,076,965
Investment property
11
434,418
434,418
Investments
12
220,308
8
4,192,942
4,511,391
Current assets
Stocks
13
12,093,573
15,122,304
Debtors
14
6,407,304
5,452,556
Cash at bank and in hand
3,282,214
3,325,009
21,783,091
23,899,869
Creditors: amounts falling due within one year
15
(1,807,234)
(1,825,449)
Net current assets
19,975,857
22,074,420
Total assets less current liabilities
24,168,799
26,585,811
Provisions for liabilities
Deferred tax liability
16
442,000
504,000
(442,000)
(504,000)
Net assets excluding pension surplus
23,726,799
26,081,811
Defined benefit pension surplus
18
937,000
1,008,000
Net assets
24,663,799
27,089,811
Capital and reserves
Called up share capital
17
1,600,002
1,600,002
Revaluation reserve
140,000
140,000
Profit and loss reserves
22,923,797
25,349,809
Total equity
24,663,799
27,089,811

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved and signed by the director and authorised for issue on 29 September 2025
F M Brunner
Director
Company registration number 02778086 (England and Wales)
PADLEY & VENABLES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
1,600,002
140,000
25,903,896
27,643,898
Year ended 31 December 2023:
Loss
-
-
(560,087)
(560,087)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
8,000
8,000
Tax relating to other comprehensive income
-
-
0
(2,000)
(2,000)
Total comprehensive income
-
-
(554,087)
(554,087)
Balance at 31 December 2023
1,600,002
140,000
25,349,809
27,089,811
Year ended 31 December 2024:
Loss
-
-
(2,433,012)
(2,433,012)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
9,000
9,000
Tax relating to other comprehensive income
-
-
0
(2,000)
(2,000)
Total comprehensive income
-
-
(2,426,012)
(2,426,012)
Balance at 31 December 2024
1,600,002
140,000
22,923,797
24,663,799
PADLEY & VENABLES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,111,190
1,742,671
Income taxes (paid)/refunded
(171,284)
29,224
Net cash inflow from operating activities
939,906
1,771,895
Investing activities
Purchase of tangible fixed assets
(215,786)
(63,179)
Proceeds from disposal of tangible fixed assets
23,784
32,773
Purchase of investments
(220,300)
-
0
Increase in directors loan
(576,660)
-
0
Interest received
6,261
25,405
Net cash used in investing activities
(982,701)
(5,001)
Net (decrease)/increase in cash and cash equivalents
(42,795)
1,766,894
Cash and cash equivalents at beginning of year
3,325,009
1,558,115
Cash and cash equivalents at end of year
3,282,214
3,325,009
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Padley & Venables Limited is a private company limited by shares incorporated in England and Wales. The registered office is Callywhite Lane, Dronfield, Sheffield, S18 2XT.

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 on the historical cost convention, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Prior period error

Comparative amounts in relation to related party transactions (note 19) have been restated within the relevant notes to reflect their accurate balances. This has no impact on the profit or the reserves.

1.3
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.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT.

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.

1.5
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
2.5% straight line
Land and buildings Leasehold
2.5% straight line
Plant and machinery
5% - 16.6% straight line
Fixtures & fittings
16.6% 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.

PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.6
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at its fair value as the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

1.7
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.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.9
Stocks

Stocks are stated at the lower of cost and net realisable value. Cost is based on standard costing principle with costs reviewed annually with reference to current cost and includes expenditure incurred in acquiring the stocks, production or conversion costs and other costs in bringing them to their existing location and condition. In the case of manufactured stocks and work in progress, cost includes an appropriate share of overheads based on normal operating capacity.

1.10
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.11
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 statement of financial position when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include trade and other receivables 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.

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.

PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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. The impairment loss 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.

 

Basic financial liabilities, including creditors and loans from fellow group companies, 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 company’s contractual obligations expire or are discharged or cancelled.

1.12
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.

1.13
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 taxation is provided at appropriate rates on all timing differences using the liability method only to the extent that, in the opinion of the director, there is a reasonable probability that a liability or asset will crystallise in the foreseeable future.
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.14
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.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

The cost of providing benefits under defined benefit plans is determined separately for each plan using the projected unit credit method, and is based on actuarial advice.

 

The change in the net defined benefit liability arising from employee service during the year is recognised as an employee cost. The cost of plan introductions, benefit changes, settlements and curtailments are recognised as an expense in measuring profit or loss in the period in which they arise.

The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.

 

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.

The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.

1.16
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Stock valuation

In accordance with accounting policy 1.8, stock is based on standard costing. Management apply an uplift to stock valuation on the average stock holding period to account for the surcharges on stock purchased. The surcharge applied is based on the rate as at December 2024.

Pension and other post employment benefits

The cost of defined benefit pension plans are determined using actuarial valuations. The actuarial valuation involves making assumptions about discount rates, future salary increases, mortality rates and future pension increases. Due to the complexity of the valuation, the underlying assumptions and the long term nature of these plans, such estimates are subject to significant uncertainty. In determining the appropriate discount rate, management considers the interest rates of corporate bonds in the respective currency with extrapolated maturities corresponding to the expected duration of the defined benefit obligation. The mortality rate is based on publicly available mortality tables for the specific country. Future salary increases and pension increases are based on expected future inflation rates for the respective country.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sales
18,268,259
23,816,817
2024
2023
£
£
Other revenue
Interest income
70,261
95,405

In the opinion of the directors the disclosure of the geographical analysis of turnover would be seriously prejudicial to the interests of the company. This information has therefore not been disclosed.

PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
4
Operating loss
2024
2023
Operating loss for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
747,788
849,030
Profit on disposal of tangible fixed assets
(17,037)
(5,003)
Operating lease charges
35,370
36,221
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
32,425
30,880
For other services
Taxation compliance services
3,275
3,120
6
Employees

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

2024
2023
Number
Number
Production
97
118
Selling and administration
59
61
Total
156
179

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
5,528,303
5,983,093
Social security costs
517,202
554,484
Pension costs
291,636
281,009
6,337,141
6,818,586
7
Director's remuneration
2024
2023
£
£
Remuneration for qualifying services
373,059
164,974
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Director's remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
373,059
164,974
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on the net defined benefit asset
64,000
70,000
Other interest income
6,261
25,405
Total income
70,261
95,405
9
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
-
0
(2,092)
Foreign current tax on profits for the current period
48,172
31,540
Total current tax
48,172
29,448
Deferred tax
Origination and reversal of timing differences
(62,000)
(156,000)
Other adjustments
(26,000)
(18,000)
Total deferred tax
(88,000)
(174,000)
Total tax credit
(39,828)
(144,552)
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 20 -

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
(2,472,840)
(704,639)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(618,210)
(165,731)
Tax effect of expenses that are not deductible in determining taxable profit
1,311
-
0
Change in unrecognised deferred tax assets
528,000
-
0
Adjustments in respect of prior years
-
0
(2,092)
Other permanent differences
(11,794)
(5,541)
Foreign tax
48,172
31,540
Effect of change in deferred tax rates
-
0
(10,036)
Movements in deferred tax not recognised
240
(2,408)
Deferred tax charged directly to STRGL
(2,000)
(2,000)
Fixed assets differences
12,453
11,716
Amounts (charged)/credited directly to STRGL or otherwise transferred
2,000
-
0
Taxation credit for the year
(39,828)
(144,552)

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:
Actuarial differences recognised as other comprehensive income
2,000
2,000
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
10
Tangible fixed assets
Freehold land and buildings
Land and buildings Leasehold
Plant and machinery
Fixtures & fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,624,744
356,304
13,785,002
1,400,497
350,100
17,516,647
Additions
-
0
-
0
27,140
95,694
92,952
215,786
Disposals
-
0
-
0
-
0
-
0
(26,992)
(26,992)
At 31 December 2024
1,624,744
356,304
13,812,142
1,496,191
416,060
17,705,441
Depreciation and impairment
At 1 January 2024
1,020,114
207,781
11,049,485
845,360
316,942
13,439,682
Depreciation charged in the year
40,616
8,908
657,833
14,628
25,803
747,788
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(20,245)
(20,245)
At 31 December 2024
1,060,730
216,689
11,707,318
859,988
322,500
14,167,225
Carrying amount
At 31 December 2024
564,014
139,615
2,104,824
636,203
93,560
3,538,216
At 31 December 2023
604,630
148,523
2,735,517
555,137
33,158
4,076,965
11
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
434,418

Investment property totalling £294,418 was purchased on 11 June 2007. The director believes that the value represents the current market value of the properties at 31 December 2024.

12
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
22
8
8
Unlisted investments
220,300
-
0
220,308
8
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 22 -
Movements in fixed asset investments
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2024
8
-
8
Additions
-
220,300
220,300
At 31 December 2024
8
220,300
220,308
Carrying amount
At 31 December 2024
8
220,300
220,308
At 31 December 2023
8
-
8
13
Stocks
2024
2023
£
£
Raw materials and consumables
4,298,634
7,025,441
Work in progress
1,991,448
2,335,094
Finished goods and goods for resale
5,803,491
5,761,769
12,093,573
15,122,304
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
3,267,330
3,502,496
Corporation tax recoverable
201,686
54,574
Amounts owed by group undertakings
1,548,490
1,630,095
Other debtors
1,160,821
109,546
Prepayments and accrued income
228,977
155,845
6,407,304
5,452,556
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
15
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
1,170,029
985,960
Taxation and social security
225,979
193,889
Other creditors
91,307
214,850
Accruals and deferred income
319,919
430,750
1,807,234
1,825,449
16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
ACAs
432,000
494,000
Revaluations
10,000
10,000
442,000
504,000
2024
Movements in the year:
£
Liability at 1 January 2024
504,000
Credit to profit or loss
(62,000)
Liability at 31 December 2024
442,000
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,600,002
1,600,002
1,600,002
1,600,002
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
18
Retirement benefits
The group operates a defined benefit pension scheme the assets of which are held in a separate trustee administered fund. A full actuarial valuation of the scheme was carried out as at 5 April 2022.

The valuation used for FRS 102 disclosures has been based on a full assessment of the assets of the scheme as at 31 December 2024.
Amounts recognised in the balance sheet
2024
2023
£000
£000
Fair value of scheme assets
53,865
56,980
Present value of scheme liabilities
(31,873)
(34,740)
Surplus in the scheme
21,992
22,240
Effect of asset ceiling
(20,743)
(20,896)
1,249
1,344
Related deferred tax liability
(312)
(336)
Net pension surplus
937
1,008
Amounts recognised in the profit and loss account
2024
2023
£000
£000
Current service cost
174
180
Net interest cost
(64)
(70)
Administrative costs
(6)
(36)
Net pension cost recognised in the profit and loss account
104
74
Amounts recognised in other comprehensive income
2024
2023
£000
£000
Actuarial (gains) losses
(2,483)
(2,088)
Return on scheme assets (excluding interest income)
3,630
(689)
Changes in asset ceiling (excluding interest income)
(1,156)
2,769
Net (gain)/loss recognised in other comprehensive income
(9)
(8)
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Retirement benefits
(Continued)
- 25 -
Change in scheme assets
2024
2023
£000
£000
Fair value of scheme assets at 1 January
56,980
55,762
Return on scheme assets (excluding interest income)
(3,630)
689
Insurance premiums for risk benefits
(7)
(7)
Member contributions
25
25
Benefits paid
(2,192)
(2,257)
Administrative costs
6
36
Interest income
2,683
2,732
Fair value of scheme assets at 31 December
53,865
56,980
Total return on scheme assets
(947)
3,421
Change in scheme liabilities
2024
2023
£000
£000
Scheme liabilities at 1 January
34,740
37,088
Current service cost
174
180
Loss on curtailment/changes/introductions
-
-
Interest cost
1,616
1,799
Member contributions
25
25
Benefits paid
(2,192)
(2,257)
Insurance premiums for risk benefits
(7)
(7)
Actuarial gains
(2,483)
(2,088)
Scheme liabilities at 31 December
31,873
34,740
Principal weighted average actuarial assumptions
Assumptions used to determine the scheme liabilities:
%
%
Discount rate
5.50%
4.80%
Rate of salary increases
3.40%
3.40%
Rate of RPI price inflation
3.40%
3.40%
Rate of CPI price inflation
3.08%
3.03%
Assumptions used to determine the net pension cost:
Discount rate
4.80%
5.00%
Rate of salary increases
3.40%
3.40%
Rate of RPI price inflation
3.40%
3.40%
Rate of CPI price inflation
3.03%
3.01%
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Retirement benefits
(Continued)
- 26 -
Life expectancy assumptions on the post retirement mortality table used to determine benefit obligations:
2024
2023
Years
Years
Member age 65 (current life expectancy)
21.0 (M) / 23.8 (F)
21.1 (M) / 23.7 (F)
Member age 45 (life expectancy at age 65)
22.4 (M) / 25.3 (F)
22.4 (M) / 25.3 (F)
2024
2023
Balance sheet reconciliation
£000
£000
Surplus in the scheme at 1 January
1,344
1,410
Recognised in the profit and loss account
(104)
(74)
Amounts recognised in other comprehensive income
9
8
Surplus in the scheme at 31 December
1,249
1,344
Defined contribution scheme
The company also operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. Employee and employer contributions totalling £2,108 (2023: £2,058) were payable to the fund at the year end and are included in creditors.
2024
2023
£000
£000
Charged to profit and loss account
124
117
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
19
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
775,662
558,235
2024
2023
£
£
Aggregate sales made to group companies:
Brunner & Lay Inc.
980,423
1,868,422
Brunner & Lay Australia Pty
4,148,628
4,723,300
5,129,051
6,591,722
Aggregate purchases from group companies:
Brunner & Lay Inc.
83,819
151,021
Freight recharges:
Brunner & Lay Australia Pty
6,088
32,199
Transactions with related parties

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Brunner & Lay Inc.
605,550
1,297,720
Brunner & Lay Australia Pty
943,125
332,375
Other information

The company is owed £86,306 (2023: £75,331) by the Padley & Venables Pension Fund as at the year end.

20
Ultimate controlling party

The company's ultimate parent undertaking is Brunner & Lay International Limited, a company incorporated in the USA. This is the only group to incorporate the results of the company.

PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
21
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
F M Brunner -
2.25
(114,925)
570,399
6,261
461,735
(114,925)
570,399
6,261
461,735
22
Subsidiaries

The company has four subsidiaries at a total cost of investment of £8. The companies, which are registered in England and Wales, are as follows:-

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Bedford Rock Drill Components Limited
UK
Ordinary
0
100.00
Crossbow Demolition Tools Limited
UK
Ordinary
0
100.00
Crossbow Rock Drills Limited
UK
Ordinary
0
100.00
Thomas Turton Limited
UK
Ordinary
0
100.00

There is a 100% direct shareholding in each subsidiary listed above.

23
Cash generated from operations
2024
2023
£
£
Loss after taxation
(2,433,012)
(560,087)
Adjustments for:
Taxation credited
(39,828)
(144,552)
Investment income
(70,261)
(95,405)
Gain on disposal of tangible fixed assets
(17,037)
(5,003)
Depreciation and impairment of tangible fixed assets
747,788
849,030
Pension scheme non-cash movement
144,000
128,000
Movements in working capital:
Decrease in stocks
3,028,731
2,115,833
(Increase)/decrease in debtors
(345,901)
2,657,245
Increase/(decrease) in creditors
96,710
(3,202,390)
Cash generated from operations
1,111,190
1,742,671
PADLEY & VENABLES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
24
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,325,009
(42,795)
3,282,214
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200F M Brunner027780862024-01-012024-12-3102778086bus:Director12024-01-012024-12-3102778086bus:RegisteredOffice2024-01-012024-12-3102778086bus:Agent12024-01-012024-12-31027780862024-12-31027780862023-01-012023-12-3102778086core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102778086core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102778086core:RevaluationReserve2023-01-012023-12-3102778086core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-3102778086core:RevaluationReserve2024-01-012024-12-31027780862023-12-3102778086core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102778086core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102778086core:PlantMachinery2024-12-3102778086core:FurnitureFittings2024-12-3102778086core:MotorVehicles2024-12-3102778086core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102778086core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102778086core:PlantMachinery2023-12-3102778086core:FurnitureFittings2023-12-3102778086core:MotorVehicles2023-12-3102778086core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102778086core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102778086core:CurrentFinancialInstruments2024-12-3102778086core:CurrentFinancialInstruments2023-12-3102778086core:ShareCapital2024-12-3102778086core:ShareCapital2023-12-3102778086core:RevaluationReserve2024-12-3102778086core:RevaluationReserve2023-12-3102778086core:RetainedEarningsAccumulatedLosses2024-12-3102778086core:RetainedEarningsAccumulatedLosses2023-12-3102778086core:ShareCapital2022-12-3102778086core:RevaluationReserve2022-12-3102778086core:RetainedEarningsAccumulatedLosses2022-12-3102778086core:ShareCapitalOrdinaryShareClass12024-12-3102778086core:ShareCapitalOrdinaryShareClass12023-12-3102778086core:OtherReservesSubtotal2022-12-3102778086core:HedgingReserve2022-12-31027780862023-12-31027780862022-12-3102778086core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3102778086core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102778086core:PlantMachinery2024-01-012024-12-3102778086core:FurnitureFittings2024-01-012024-12-3102778086core:MotorVehicles2024-01-012024-12-3102778086core:UKTax2024-01-012024-12-3102778086core:UKTax2023-01-012023-12-3102778086core:ForeignTax2024-01-012024-12-3102778086core:ForeignTax2023-01-012023-12-310277808612024-01-012024-12-310277808612023-01-012023-12-310277808622024-01-012024-12-310277808622023-01-012023-12-310277808632024-01-012024-12-310277808632023-01-012023-12-310277808642024-01-012024-12-310277808642023-01-012023-12-310277808652024-01-012024-12-310277808652023-01-012023-12-310277808662024-01-012024-12-310277808662023-01-012023-12-310277808672024-01-012024-12-310277808672023-01-012023-12-3102778086core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102778086core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102778086core:PlantMachinery2023-12-3102778086core:FurnitureFittings2023-12-3102778086core:MotorVehicles2023-12-3102778086core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102778086core:Non-currentFinancialInstruments2024-12-3102778086core:Non-currentFinancialInstruments2023-12-3102778086core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3102778086core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3102778086bus:OrdinaryShareClass12024-01-012024-12-3102778086bus:OrdinaryShareClass12024-12-3102778086bus:OrdinaryShareClass12023-12-3102778086core:Subsidiary12024-01-012024-12-3102778086core:Subsidiary22024-01-012024-12-3102778086core:Subsidiary32024-01-012024-12-3102778086core:Subsidiary42024-01-012024-12-3102778086core:Subsidiary112024-01-012024-12-3102778086core:Subsidiary222024-01-012024-12-3102778086core:Subsidiary332024-01-012024-12-3102778086core:Subsidiary442024-01-012024-12-3102778086bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102778086bus:FRS1022024-01-012024-12-3102778086bus:Audited2024-01-012024-12-3102778086bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP