Caseware UK (AP4) 2024.0.164 2024.0.164 falsefalsefalse2024-01-01designs, manufactures and distributes headwear, bags and accessoriesfalse6563 02953704 2024-01-01 2024-12-31 02953704 2023-01-01 2023-12-31 02953704 2024-12-31 02953704 2023-12-31 02953704 2023-01-01 02953704 1 2024-01-01 2024-12-31 02953704 1 2023-01-01 2023-12-31 02953704 5 2024-01-01 2024-12-31 02953704 5 2023-01-01 2023-12-31 02953704 d:CompanySecretary1 2024-01-01 2024-12-31 02953704 d:Director1 2024-01-01 2024-12-31 02953704 d:Director2 2024-01-01 2024-12-31 02953704 d:Director2 2024-12-31 02953704 d:RegisteredOffice 2024-01-01 2024-12-31 02953704 d:Agent1 2024-01-01 2024-12-31 02953704 e:Buildings 2024-01-01 2024-12-31 02953704 e:Buildings 2024-12-31 02953704 e:Buildings 2023-12-31 02953704 e:Buildings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 02953704 e:MotorVehicles 2024-01-01 2024-12-31 02953704 e:MotorVehicles 2024-12-31 02953704 e:MotorVehicles 2023-12-31 02953704 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 02953704 e:FurnitureFittings 2024-01-01 2024-12-31 02953704 e:FurnitureFittings 2024-12-31 02953704 e:FurnitureFittings 2023-12-31 02953704 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 02953704 e:ComputerEquipment 2024-01-01 2024-12-31 02953704 e:ComputerEquipment 2024-12-31 02953704 e:ComputerEquipment 2023-12-31 02953704 e:ComputerEquipment e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 02953704 e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 02953704 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-01-01 2024-12-31 02953704 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2024-12-31 02953704 e:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 02953704 e:CurrentFinancialInstruments 2024-12-31 02953704 e:CurrentFinancialInstruments 2023-12-31 02953704 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 02953704 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 02953704 f:UnitedKingdom 2024-01-01 2024-12-31 02953704 f:UnitedKingdom 2023-01-01 2023-12-31 02953704 e:UKTax 2024-01-01 2024-12-31 02953704 e:UKTax 2023-01-01 2023-12-31 02953704 e:ShareCapital 2024-01-01 2024-12-31 02953704 e:ShareCapital 2024-12-31 02953704 e:ShareCapital 2023-01-01 2023-12-31 02953704 e:ShareCapital 2023-12-31 02953704 e:ShareCapital 2023-01-01 02953704 e:OtherMiscellaneousReserve 2024-01-01 2024-12-31 02953704 e:OtherMiscellaneousReserve 2024-12-31 02953704 e:OtherMiscellaneousReserve 1 2024-01-01 2024-12-31 02953704 e:OtherMiscellaneousReserve 2023-01-01 2023-12-31 02953704 e:OtherMiscellaneousReserve 2023-12-31 02953704 e:OtherMiscellaneousReserve 2023-01-01 02953704 e:OtherMiscellaneousReserve 1 2023-01-01 2023-12-31 02953704 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 02953704 e:RetainedEarningsAccumulatedLosses 2024-12-31 02953704 e:RetainedEarningsAccumulatedLosses 1 2024-01-01 2024-12-31 02953704 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 02953704 e:RetainedEarningsAccumulatedLosses 2023-12-31 02953704 e:RetainedEarningsAccumulatedLosses 2023-01-01 02953704 e:RetainedEarningsAccumulatedLosses 1 2023-01-01 2023-12-31 02953704 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:ListedExchangeTraded 2024-12-31 02953704 e:FinancialLiabilitiesFairValueThroughProfitOrLoss e:ListedExchangeTraded 2023-12-31 02953704 d:OrdinaryShareClass1 2024-01-01 2024-12-31 02953704 d:OrdinaryShareClass1 2024-12-31 02953704 d:OrdinaryShareClass1 2023-12-31 02953704 d:FRS102 2024-01-01 2024-12-31 02953704 d:Audited 2024-01-01 2024-12-31 02953704 d:FullAccounts 2024-01-01 2024-12-31 02953704 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 02953704 e:Subsidiary1 2024-01-01 2024-12-31 02953704 e:Subsidiary1 1 2024-01-01 2024-12-31 02953704 e:CurrentFinancialInstruments 6 2024-12-31 02953704 e:CurrentFinancialInstruments 6 2023-12-31 02953704 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 02953704 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 02953704 e:TaxLossesCarry-forwardsDeferredTax 2024-12-31 02953704 e:TaxLossesCarry-forwardsDeferredTax 2023-12-31 02953704 2 2024-01-01 2024-12-31 02953704 6 2024-01-01 2024-12-31 02953704 9 2024-01-01 2024-12-31 02953704 e:ShareCapital 1 2024-01-01 2024-12-31 02953704 e:ShareCapital 1 2023-01-01 2023-12-31 02953704 g:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 02953704









Beechfield Brands Limited









Annual Report and Financial Statements

For the year ended 31 December 2024

 
Beechfield Brands Limited
 
 
Company Information


Directors
R McHugh 
T R Densem (appointed 27 September 2024)




Company secretary
S McHugh



Registered number
02953704



Registered office
Silverpoint
Moor Street

Bury

BL9 5AQ




Independent auditors
Hurst Accountants Limited
Chartered Accountants & Statutory Auditors

3 Stockport Exchange

Stockport

Cheshire

SK1 3GG




Bankers
HSBC Plc
96-101 Lord Street

Liverpool

L2 6PG





 
Beechfield Brands Limited
 

Contents



Page
Strategic Report
 
1 - 4
Director's Report
 
5 - 7
Independent Auditors' Report
 
8 - 11
Statement of Comprehensive Income
 
12
Balance Sheet
 
13
Statement of Changes in Equity
 
14
Statement of Cash Flows
 
15
Analysis of Net Debt
 
16
Notes to the Financial Statements
 
17 - 32


 
Beechfield Brands Limited
 
 
Strategic Report
For the year ended 31 December 2024

Introduction
The Directors present the Strategic Report for the year ended 31 December 2024.
Principal business activities
Beechfield Brands designs, manufactures and distributes headwear, bags and accessories to the rebranding, personalisation and promotional industry via a network of distribution partners operating throughout Europe. The product range comprises approximately 3100 SKUs across 600 styles sold under four leading brands: Beechfield®, BagBase®, Quadra® and Westford Mill®. All Beechfield Brands products are ‘Designed for Decoration’ with the aim of easy rebranding, by trade re-processors, such as printers and embroiderers.
Business review
The directors acknowledge that the company's performance in 2024 has been exceptional. This was largely driven by an unsustainably low cost base following delayed investment in specific areas of the business. This was particularly evident in recruitment, where strong competition for talent meant that we were unable to expand some of our teams to the level required. As a result, significant pressure was placed on our existing staff, and the directors wish to express their sincere gratitude to all employees for their exceptional dedication and hard work throughout the year.
The results of Beechfield Brands Limited were also exaggerated by a one-off gain of £0.5 million, arising from a change in the accounting treatment of the results of the Group's agency business in the Netherlands.
Looking ahead to 2025, the directors remain committed to investing in the future of the business. Planned investments include expanding staffing levels, exploring opportunities in artificial intelligence, enhancing training, and adopting new technologies to improve products, strengthen relationships, and optimise processes and resource utilisation.
This renewed focus on investment will result in a higher and more appropriate cost base, providing a solid foundation to support the company's long term objectives. Consequently, the directors expect the company's performance to return to more sustainable and modest levels in the coming periods.
The 2024 year progressed against a backdrop of persistent economic challenges and softening consumer demand. Geopolitical tensions, chiefly conflicts in Ukraine and the Middle East, continued to disrupt global supply chains causing longer lead times and pushing up freight and insurance costs. 
Political tensions, both domestic and across the globe also contributed to the price volatility of energy and FX markets helping to keep energy and raw-material high, fuelling continued inflation.
A tight labour market continued to make recruiting and retaining skilled people more difficult, adding further pressure through higher employment costs. Cyber risk also became an increasingly acute threat through the year.
Post Brexit trading arrangements continued to add administrative burden to the logistics network.
Despite these many challenges the Company delivered a strong performance. Net assets increased from £31.1m in 2023 to £34.8m in 2024, an increase of 11.6%. Turnover grew from £60.3m to £66.1m, an increase of 9.6%.
Investment in process optimisation, digital and IT systems continued in the year. This will position the Company to better meet the expectations and requirements of our customers and facilitate relationships with our suppliers and other stakeholders with efficiency gains and service quality improvements.
We continue to adopt technologies that bolster operational resilience and cyber security, supporting and protecting the Company’s strategic ambitions.
Our commitment to people development remains central to our strategy. We provide a broad array of training programmes and career progression pathways, recognising that a skilled, engaged workforce is fundamental to our long-term success.
Page 1

 
Beechfield Brands Limited
 

Strategic Report (continued)
For the year ended 31 December 2024

Principal risks and uncertainties
Management regularly reviews the principal risks and uncertainties facing the Company. The main risks to the Company have been identified as follows:
• Talent Attraction and Retention
• Cyber Threat Risk
• Supply Chain Integrity and Resilience
•  Intellectual Property
•   Quality Control and Standards
•   Key Supplier Dependency and Sourcing Strategy
• Currency Exchange Fluctuations
•  Impact of Global Events
•  Competitive Pressure
•  Reputation Management
•  Cost Increases and Inflation
•   Wage Inflation
These risks are monitored and reviewed on a regular basis; processes are put in place and actions are taken to minimise
their impact.
Key performance indicators
Management uses a range of performance measures to monitor and manage the business. Key financial and non financial indicators are:
•   Profit ratios. Gross profit percentage was 24.9% (
2023 - 24.1%) and net profit percentage was 9.8% (2023 - 8.6%)
•   Activity ratios. Debtor days were reported at 49 days for 2024, an increase from the prior year (
38 days in 2023).       Creditor days increased to 38 days in 2024 (29 days in 2023). Stock holding days increased to 145 days for 2024    (2023 - 142 days).
Corporate Social Responsibility Statement
In compliance with Section 172 (1) of the Companies Act 2006.
We believe businesses have a fundamental responsibility to help solve the world's most pressing social and environmental challenges, so have developed an ambitious 10 year vision to build a better business. By 2032 Beechfield Brands aims to transform its sourcing and environmental impact, be recognised as a top 10 company to work for and enrich communities locally and globally through targeted giving.
To help achieve this vision we are guided by the B Corp framework to continuously improve our impact. B Corp certified organisations meet high standards of social and environmental impact, are committed to accountability, transparency and continuous improvement, and form a global movement to engender an inclusive, equitable and regenerative economic system.  
 
Page 2

 
Beechfield Brands Limited
 

Strategic Report (continued)
For the year ended 31 December 2024

Employees
Providing an environment where our team can thrive is incredibly important to us. We offer comprehensive health and wellness programmes for all employees including a walking club, a badminton club, a climbing club and an employee assistance service.
We communicate key strategic decisions across the Company via team briefings and quarterly meetings, as well as informally on a regular basis through noticeboards and a HR software platform. We aim to participate in the Best Companies to Work For list and be accredited by Best Companies™.
We are proud to pay 100% of employees above The Real Living Wage, set by the Living Wage Foundation, and are committed to continuing to pay the Real Living Wage in the long term.
Customers
The business engages with its customers from the new product development phase through to subsequent account management. We have formal quality control mechanisms in place to ensure the suitability and technical capability of our supply partners, and a comprehensive privacy policy to protect customers' data.
Environment 
Environmental concerns have led to the introduction of SECR (Streamlined Energy and Carbon Reporting) compliance, which can be found later in this report. The Company  is continually reviewing its systems and procedures to reduce energy consumption. More detail can be found within the Company’s impact assessment. In addition to measuring scope 1 and 2 emissions, we have continued efforts to address scope 3 emissions. This initiative involves mapping of our brand’s supply chain and collecting primary footprint data in collaboration with third parties. We have fully mapped out 1 brand, have made good progress on a second and will start mapping for our other 2 brands later in the year.  Our objective is to calculate the product impact through a comprehensive Life Cycle Assessment (LCA) and use this data to identify impact areas. 
Through our four brands, Beechfield® Original Headwear, BagBase®, Westford Mill® and Quadra®, we have pledged 1% of current and future annual sales to the preservation and restoration of the natural environment through our membership with 1% for the Planet®. Since joining this initiative in 2018, we have become one of the largest 1% for the Planet Business members in the UK.
As part of our 1% for the Planet® membership we are founding sponsors of the Carbon Literacy Project. The Carbon Literacy Project’s aim is to advance education in conservation, protection, and improvement of the physical and natural environment. We are an accredited Carbon Literate Bronze Organisation. We are working towards achieving a Carbon Literate Silver Organisation accreditation and are organising Carbon Literacy training for all of our staff in 2025.
As part of our vision, we are working to increase the proportion of our materials which come from certified sustainable sources, and packaging which is kerbside recyclable year on year. We are committed to improving cotton farming practices globally with Better Cotton®. As of 2023 we have been proud members of Better Cotton®. We are committed to sourcing 70% of our cotton as Better Cotton® by 2026. In tandem with maximising the use of sustainable materials, we aim to reduce user consumption. That is why purposeful design, durability and quality sustainable fabrics are at the forefront of every style we design.
 
Page 3

 
Beechfield Brands Limited
 

Strategic Report (continued)
For the year ended 31 December 2024

Suppliers
The Company is committed to upholding the highest ethical and environmental standards throughout our entire supply chain reflecting our purpose: to every day make a positive impact on the world by supporting a better life for everyone touched by Beechfield.
We operate according to an ethical policy that protects and rewards every individual involved in the manufacture and supply of our products. The policy references, respects and enhances local laws and regulations, with regard to wages, health and safety, workers' welfare, and human rights, and it expressly forbids the use of child workers or coerced/forced labour.
This policy allows our customers to buy our products in the knowledge that they are partnering with a responsible company that is focused on working to minimise the negative impact of the textile industry on the environment.
Our field based staff carry out inspections on all our manufacturing partners to ensure that our ethical standards are constantly maintained. In addition to our own visits, we also commission third party social compliance audits, in accordance with SA8000 guidelines.
We recognise that a large proportion of our impact lies with our supply chain. We endeavour to protect the environment through sound environmental practices. We ensure that our manufacturing partners meet or exceed all local environmental laws and regulations, and we promote energy efficiency and the reduction of waste at every stage of production. We believe in the power of collaboration and plan to engage with our suppliers in the coming year via surveys and interviews to learn from and support them in continuously improving our collective impact on people and planet.
Community
In the community, the business continually employs local skills, and has supported a variety of local causes, including significant financial contributions to local charities.
The business is committed to being an inclusive employer and recognises the value of having a diverse workforce. We formally track the diversity metrics of our team and provide training on Diversity, Equality, and Inclusion topics. Our DEI committee continues to progress our goals.
The Company is focused on giving something back to the communities in which we operate. We support several initiatives in the UK and abroad across a range of causes important to us, including amateur and junior sports clubs, environmental groups, homeless charities, and international humanitarian organisations. We provide support to these groups through the supply of products and cash donations. Additionally, every employee is offered two paid days per year to volunteer for local charitable causes. Our goal for the coming year is to build a framework to measure and report on our donations publicly.
The Directors' receive regular updates about our performance in relation to our vision and our sustainability commitments and always considers the impact on the environment and people when making key decisions.


This report was approved by the board and signed on its behalf.



R McHugh
Director

Date: 30 September 2025

Page 4

 
Beechfield Brands Limited
 
 
 
Directors' Report
For the year ended 31 December 2024

The Directors present their report and the financial statements for the year ended 31 December 2024.

Directors' responsibilities statement

The Directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

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 to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £6,500,630 (2023 - £5,163,622).

Dividends of £2,206,000 were paid during 2024 (2023 - £Nil). A final dividend of £544,000 was declared (2023 - £Nil).

Directors

The Directors who served during the year were:

R McHugh 
T R Densem (appointed 27 September 2024)

Future developments

The Company continues to strive to meet the highest standards of social and environmental performance, public transparency, and legal accountability to balance profit and purpose.

Engagement with suppliers, customers and others

Information on engagement with suppliers, customers and others is contained in the Strategic Report. 

Page 5

 
Beechfield Brands Limited
 
 
 
Directors' Report (continued)
For the year ended 31 December 2024

Greenhouse gas emissions, energy consumption and energy efficiency action

The Companies (Directors' Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018 require large unquoted companies that have consumed more than 40,000 kilowatt-hours (kWh) of energy in the reporting period to include energy and carbon information. 
In line with this requirement, our Streamlined Energy and Carbon Reporting disclosures for 2024 are detailed in the table below:

Indicators
2024
2023
% Change
Total Scope 1 emissions (tCO2e) 
11.5
19.3
(40.4%)
Total location-based Scope 2 emissions (tCO2e)
-
7.2
(100%)
Total location-based Scope 1 and 2 emissions (tCO2c)
11.5
26.5
(56.6%)
Energy consumption associated with Scope 1 and 2 emissions (kWH)
157.959
157.869
0.1%
Scope 1 and 2 emission intensity (tCO2e/ million £revenue) 
0.17
0.44
(60.4%)


Carbon Reporting Methodology
• All figures relate to the UK and cover the calendar year in 2023 and 2024 and the operational control approach was  used to define our reporting boundary.
• Scope 1 covers all direct emissions from activities owned or controlled by us. Specifically, this includes natural gas
 consumption at our facilities and fuel consumption within our vehicle fleet.
• Scope 1 emissions associated with natural gas consumption were calculated using primary kWh data multiplied by    the appropriate BEIS emission factor.
• Scope 1 emissions associated with vehicle fleet were calculated using derived kWh figures multiplied by the
 appropriate BEIS emission factor. kWh was derived based on the price of fuel purchased or the mileage claimed.
• Scope 2 disclosures follow the location-based reporting approach and cover all indirect emissions associated with
 electricity consumption within our facilities.
• Scope 2 emissions associated with electricity consumption were calculated using primary kWh data multiplied by the
 appropriate BEIS emission factor.
• The energy consumption figures disclosed fully align with the emission data reported.
• Emission intensity was calculated as our total Scope 1 and 2 footprint per million £ revenue.

Energy efficiency measures implemented within the reporting year
The Company has continued to implement a number of energy efficiency initiatives in the period. 
In 2024 we have continued to focus our efforts on updating our company and staff car fleets. We have a company policy to promote the use of EVs for both our company and staff vehicles. In 2024 we brought an additional 6 EVs into our company car fleet. We also assisted 3 members of staff to transition to EVs via our Salary Exchange scheme. The company continues to provide on-site electricity charging for free to all EV car drivers at our premises at Silverpoint.
In 2023 we changed our premises electricity tariff to 100% renewable energy, 2024 was our first full year on this tariff. In addition, we had a full year of 100% renewable gas.
In 2023, we changed our premises’ waste service partner to improve our waste recycling rates. 2024 was our first full year whereby 100% of our waste was diverted from landfill.



Page 6

 
Beechfield Brands Limited
 
 
 
Directors' Report (continued)
For the year ended 31 December 2024

Disclosure of information to auditors

Each of the persons who are Directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the Director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Company since the year end. 

Auditors

The auditorsHurst Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 




R McHugh
Director

Date: 30 September 2025

Page 7

 
Beechfield Brands Limited
 
 
 
Independent Auditors' Report to the Members of Beechfield Brands Limited
 

Opinion


We have audited the financial statements of Beechfield Brands Limited (the 'Company') for the year ended 31 December 2024, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


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


Conclusions relating to going concern


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


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


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


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The Directors are responsible for the other information contained within the Annual ReportOur 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.


Page 8

 
Beechfield Brands Limited
 
 
 
Independent Auditors' Report to the Members of Beechfield Brands Limited (continued)


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of 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 set out on page 5, 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.


Page 9

 
Beechfield Brands Limited
 
 
 
Independent Auditors' Report to the Members of Beechfield Brands Limited (continued)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Identifying and assessing potential risks related to irregularities

In identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

The nature of the industry and sector in which the Company operates; the control environment and business performance including key drivers for performance targets.
The outcome of enquiries of management, including whether management was aware of any instances of non-compliance with laws and regulations, and whether management had knowledge of any actual, suspected, or alleged fraud. 
Supporting documentation relating to the Company's policies and procedures for:
°Identifying, evaluating, and complying with laws and regulations.
°Detecting and responding to the risks of fraud.
The internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.
The outcome of discussions amongst the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
The legal and regulatory framework in which the Company operates, particularly those laws and regulations which have a direct effect on the financial statements, such as the Companies Act 2006, tax legislation, or which had a fundamental effect on the operations of the Company, including General Data Protection requirements, and Anti-bribery and Corruption.

Audit response to risks identified

Our procedures to respond to the risks identified included the following:
Reviewing the financial statements disclosures and testing to supporting documentation to assess compliance with the provisions of those relevant laws and regulations which have a direct effect on the financial statements.
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud.
Evaluation of the operating effectiveness of management’s controls designed to prevent and detect irregularities.
Enquiring of management about any actual and potential litigation and claims.
Performing analytical procedures to identify any unusual or unexpected relationships which may indicate risks of material misstatement due to fraud.
 
We have also considered the risk of fraud through management override of controls by:
Testing the appropriateness of journal entries and other adjustments. 
Challenging assumptions made by management in their significant accounting estimates, and assessing whether the
        judgements made in making accounting estimates are indicative of a potential bias; and
Evaluating the rationale of any significant transactions that are unusual or outside the normal course of business.

 
Page 10

 
Beechfield Brands Limited
 
 
 
Independent Auditors' Report to the Members of Beechfield Brands Limited (continued)


We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of them.  Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
 
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' 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 2006Our 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 Auditors' 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.





Chris Stewardson (senior statutory auditor)
for and on behalf of
Hurst Accountants Limited
Chartered Accountants
Statutory Auditors
3 Stockport Exchange
Stockport
Cheshire
SK1 3GG

30 September 2025
Page 11

 
Beechfield Brands Limited
 
 
Statement of Comprehensive Income
For the year ended 31 December 2024

2024
2023
Note
£
£

  

Turnover
 4 
66,069,137
60,278,079

Cost of sales
  
(49,631,149)
(45,734,903)

Gross profit
  
16,437,988
14,543,176

Administrative expenses
  
(8,103,193)
(7,914,499)

Other operating income
 5 
-
9,100

Operating profit
 6 
8,334,795
6,637,777

Interest receivable and similar income
 10 
490,927
159,150

Interest payable and similar expenses
 11 
(14,832)
(10,998)

Profit before tax
  
8,810,890
6,785,929

Tax on profit
 12 
(2,310,260)
(1,622,307)

Profit for the financial year
  
6,500,630
5,163,622

Other comprehensive income for the year
  

Fair value losses on forward currency contracts
  
(138,769)
(34,195)

Total comprehensive income for the year
  
6,361,861
5,129,427

As explained in the Strategic Report, the results of the Company were exaggerated by a one-off gain of £0.5 million, arising from a change in the accounting treatment of the results of the Group's agency business in the Netherlands.

The notes on pages 17 to 32 form part of these financial statements.

Page 12

 
Beechfield Brands Limited
Registered number: 02953704

Balance Sheet
As at 31 December 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 14 
-
-

Tangible assets
 15 
1,582,170
1,392,257

Investments
 16 
51,000
51,000

  
1,633,170
1,443,257

Current assets
  

Stocks
 17 
21,744,735
17,814,891

Debtors: amounts falling due within one year
 18 
9,061,857
6,584,684

Cash at bank and in hand
 19 
12,590,579
12,868,719

  
43,397,171
37,268,294

Creditors: amounts falling due within one year
 20 
(10,244,839)
(7,537,910)

Net current assets
  
 
 
33,152,332
 
 
29,730,384

Total assets less current liabilities
  
34,785,502
31,173,641

  

Net assets
  
34,785,502
31,173,641


Capital and reserves
  

Called up share capital 
 23 
200
200

Other reserves
 24 
(637,452)
(498,683)

Profit and loss account
 24 
35,422,754
31,672,124

  
34,785,502
31,173,641


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



R McHugh
Director

Date: 30 September 2025

The notes on pages 17 to 32 form part of these financial statements.

Page 13

 
Beechfield Brands Limited
 

Statement of Changes in Equity
For the year ended 31 December 2024


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2024
200
(498,683)
31,672,124
31,173,641


Comprehensive income for the year

Profit for the year
-
-
6,500,630
6,500,630

Loss on forward contracts
-
(138,769)
-
(138,769)
Total comprehensive income for the year
-
(138,769)
6,500,630
6,361,861


Contributions by and distributions to owners

Dividends: Equity capital
-
-
(2,750,000)
(2,750,000)


At 31 December 2024
200
(637,452)
35,422,754
34,785,502



Statement of Changes in Equity
For the year ended 31 December 2023


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2023
200
(464,488)
26,508,502
26,044,214


Comprehensive income for the year

Profit for the year
-
-
5,163,622
5,163,622

Loss on forward contracts
-
(34,195)
-
(34,195)
Total comprehensive income for the year
-
(34,195)
5,163,622
5,129,427


At 31 December 2023
200
(498,683)
31,672,124
31,173,641


Page 14

 
Beechfield Brands Limited
 

Statement of Cash Flows
For the year ended 31 December 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
6,500,630
5,163,622

Adjustments for:

Depreciation of tangible assets
183,124
123,267

Impairments of intangible assets
-
398,173

(Profit)/loss on disposal of tangible assets
-
(1,250)

Interest paid
14,832
10,998

Interest received
(490,927)
(159,150)

Taxation charge
2,310,260
1,622,307

(Increase)/decrease in stocks
(3,929,844)
4,096,428

(Increase)/decrease in debtors
(20,118)
361,283

(Increase) in amounts owed by groups
(2,469,374)
(1,070,904)

Increase in creditors
1,658,218
1,565,939

Increase/(decrease)) in amounts owed to groups
-
(52,321)

Corporation tax (paid)
(1,934,420)
(1,005,609)

Net cash generated from/(used in) operating activities

1,822,381
11,052,783


Cash flows from investing activities

Purchase of tangible fixed assets
(373,037)
(270,202)

Sale of tangible fixed assets
-
1,250

Interest received
493,348
121,092

Net cash used in investing activities

120,311
(147,860)

Cash flows from financing activities

Dividends paid
(2,206,000)
-

Interest paid
(14,832)
(10,998)

Net cash used in financing activities
(2,220,832)
(10,998)

Net (decrease)/increase in cash and cash equivalents
(278,140)
10,893,925

Cash and cash equivalents at beginning of year
12,868,719
1,974,794

Cash and cash equivalents at the end of year
12,590,579
12,868,719


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
12,590,579
12,868,719


The notes on pages 17 to 32 form part of these financial statements.

Page 15

 
Beechfield Brands Limited
 

Analysis of Net Debt
For the year ended 31 December 2024





At 1 January 2024
Cash flows
Other non-cash changes
At 31 December 2024
£

£

£

£

Cash at bank and in hand

12,868,719

(278,140)

-

12,590,579

Debt due within 1 year

(200,000)

-

(544,000)

(744,000)

Derivatives

(498,683)

-

(138,769)

(637,452)


12,170,036
(278,140)
(682,769)
11,209,127

Page 16

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

1.


General information

Beechfield Brands Limited is a private company limited by share capital incorporated in England, registered number 02953704. The address of the registered office and principal place of business is Silverpoint, Moor Street, Bury, BL9 5AQ. 
The principal activity of the Company continued to be the wholesale distribution of headwear, bags and associated goods.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the company's accounting policies (see note 3).
The following principal accounting policies have been applied:

 
2.2

Exemption from preparing consolidated financial statements

The company is a parent company that is also a subsidiary included in the consolidated financial statements of a larger group by a parent undertaking established under the law of any part of the United Kingdom and is therefore exempt from the requirement to prepare consolidated financial statements under section 400 of the Companies Act 2006.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue is recognised upon dispatch of goods. 

Page 17

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.4

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is provided on the following basis:

Freehold property
-
3%
straight line
Motor vehicles
-
25%
straight line
Fixtures and fittings
-
20%
straight line
Computer equipment
-
20%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount.
Included within freehold property is an amount relating to land which as per accounting standards has not been depreciated.

 
2.6

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Page 18

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 
2.9

Financial instruments

Financial instruments are recognised in the Company's Balance Sheet when the Company becomes party to the contractual provisions of the instrument.

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

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss
.
Page 19

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

2.Accounting policies (continued)


2.9
Financial instruments (continued)


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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

 
2.10

Hedge accounting

The Company has entered into forward currency contracts to manage its exposure to cash flow risk on its overseas purchases. These derivatives are measured at fair value at each balance sheet date. To the extent the hedge is effective, movements in fair value are recognised in other comprehensive income and presented in a separate cash flow hedge reserve. Any ineffective portions of those movements are recognised in profit or loss for the period.

Page 20

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.11

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 
2.12

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount.

 
2.13

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. 

 
2.14

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.15

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 21

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.16

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.17

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.



3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The key sources of estimation, uncertainty and critical accounting judgement in applying the Company's policies are discussed below.
Provision for discontinued and slow moving stock
The Company reviews its stocks to assess for discontinued stock lines and slow moving stock lines.  In determining whether a provision for discontinued and slow moving stocks should be recorded in profit or loss, the Company makes judgements as to the future saleability of the product and the estimated net realisable value for such product. Accordingly, provisions are made where the net realisable value is less than the cost. The carrying value of stocks at the year end was £21,744,735 (2023 - £17,814,891).
Should this estimate vary, the profit or loss and balance sheet of the following years could be impacted.

Page 22

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

4.


Turnover

Analysis of turnover by country of destination:

2024
2023
£
£

Europe (Including United Kingdom)
66,069,137
60,278,079



5.


Other operating income

2024
2023
£
£

Grants
-
9,100



6.


Operating profit

The operating profit is stated after charging/(crediting):

2024
2023
£
£

Exchange differences
(77,016)
211,037

(Profit)/loss on sale of tangible fixed assets
-
(1,250)


7.


Auditors' remuneration

During the year, the Company obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
22,975
22,975

The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.

Page 23

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

8.


Employees

Staff costs, including Directors' remuneration, were as follows:


2024
2023
£
£

Wages and salaries
3,442,041
3,136,738

Social security costs
390,397
364,318

Cost of defined contribution scheme
379,718
216,822

4,212,156
3,717,878


The average monthly number of employees, including the Directors, during the year was as follows:


        2024
        2023
            No.
            No.







Administration
65
63


9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
274,520
211,643

Company contributions to defined contribution pension schemes
72,000
10,000

346,520
221,643


During the year retirement benefits were accruing to 2 Directors (2023 - 1) in respect of defined contribution pension schemes.

The highest paid Director received remuneration of £213,192 (2023 - £211,643).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid Director amounted to £10,000 (2023 - £10,000).

Page 24

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

10.


Interest receivable

2024
2023
£
£


Other interest receivable
490,927
159,150


11.


Interest payable and similar expenses

2024
2023
£
£


Other loan interest payable
12,000
10,998

Other interest payable
2,832
-

14,832
10,998


12.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
2,297,941
1,787,756

Adjustments in respect of previous periods
-
(51,581)


Total current tax
2,297,941
1,736,175

Deferred tax


Origination and reversal of timing differences
12,319
(113,868)


Tax on profit
2,310,260
1,622,307
Page 25

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024
 
12.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 23.5%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
8,810,890
6,785,929


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.5%)
2,202,723
1,594,693

Effects of:


Expenses not deductible for tax purposes
97,936
65,586

Adjustments to tax charge in respect of prior periods
-
(51,581)

Other timing differences leading to an increase in taxation
-
10,031

Other differences leading to a increase in the tax charge
9,601
3,578

Total tax charge for the year
2,310,260
1,622,307


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

2024
2023
£
£


Dividends declared on equity capital
2,750,000
-

Page 26

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

14.


Intangible assets




Software

£



Cost


At 1 January 2024
398,173


Disposals
(398,173)



At 31 December 2024

-



Amortisation


At 1 January 2024
398,173


On disposals
(398,173)



At 31 December 2024

-



Net book value



At 31 December 2024
-



At 31 December 2023
-



Page 27

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

15.


Tangible fixed assets





Freehold property
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost


At 1 January 2024
1,321,742
382,051
255,883
279,087
2,238,763


Additions
-
373,037
-
-
373,037



At 31 December 2024

1,321,742
755,088
255,883
279,087
2,611,800



Depreciation


At 1 January 2024
243,875
146,337
197,064
259,230
846,506


Charge for the year
35,689
116,517
20,096
10,822
183,124



At 31 December 2024

279,564
262,854
217,160
270,052
1,029,630



Net book value



At 31 December 2024
1,042,178
492,234
38,723
9,035
1,582,170



At 31 December 2023
1,077,867
235,714
58,819
19,857
1,392,257

Included within freehold property is a balance of £250,000 relating to land that has not been depreciated.


16.


Fixed asset investments





Investments in subsidiary companies

£



Cost


At 1 January 2024
51,000



At 31 December 2024
51,000




Page 28

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Beechfield Brands Europe B.V.
Posthoornstraat 17, 3011WD Rotterdam
Ordinary
100%


17.


Stocks

2024
2023
£
£

Finished goods and goods for resale
21,744,735
17,814,891


The carrying value of stocks are stated net of impairment losses totalling £5,398,198 (2023: £4,295,106). An impairment charge totalling £1,103,092 (2023: impairment reversal of £1,364,230) has been recognised in cost of sales.


18.


Debtors

2024
2023
£
£


Trade debtors
24,346
90,456

Amounts owed by group undertakings
8,574,223
6,104,849

Other debtors
48,473
48,367

Prepayments and accrued income
369,634
283,512

Deferred taxation
45,181
57,500

9,061,857
6,584,684


Amounts owed by group undertakings are interest free, unsecured and repayable on demand.


19.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
12,590,579
12,868,719


Page 29

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

20.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
5,126,119
3,641,754

Corporation tax
1,381,181
1,017,660

Other taxation and social security
822,866
768,655

Other creditors
835,439
246,136

Accruals and deferred income
1,441,782
1,365,022

Derivatives
637,452
498,683

10,244,839
7,537,910


Derivatives measured at fair value through other comprehensive income comprise fair value gains and losses on
forward contracts, these are explained further in note 21.


21.


Financial instruments

2024
2023
£
£



Financial liabilities


Derivative financial instruments designated as cash flow hedges
(637,452)
(498,683)


Derivative financial instruments designated as cash flow hedges comprise fair value gains and losses on forward contracts. The Company has elected to adopt the hedging rules in accordance with FRS102 section 12. The group is hedging against exchange rate risk on future foreign currency stock purchases by using forward exchange contracts. The fair value loss on contracts in place at the year end is held in other reserves. The periods over which the cash flows are expected to occur are in line with planned stock purchases in 2025. 

Page 30

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

22.


Deferred taxation




2024
2023


£

£






At beginning of year
57,500
(56,368)


(Charged)/credited to profit or loss
(12,319)
113,868



At end of year
45,181
57,500

The deferred tax asset is made up as follows:

2024
2023
£
£


Accelerated capital allowances
(48,953)
(65,165)

Other timing differences
94,134
122,665

45,181
57,500


23.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



200 (2023 - 200) Ordinary shares of £1.00 each
200
200



24.


Reserves

Other reserves

Other reserves comprise of unrealised gains and losses on forward foreign currency contracts designated as qualifying cash flow hedges. 

Profit and loss account

The profit and loss account includes all current and prior retained profits and losses after dividends.


25.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from
those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £379,718 
(2023 - £216,822).  Contributions totalling £127,639 (2023 - £105,749) were payable to the fund at the balance sheet date.

Page 31

 
Beechfield Brands Limited
 
 
 
Notes to the Financial Statements
For the year ended 31 December 2024

26.


Related party transactions

The Directors have chosen not to disclose transactions entered into with other companies wholly owned within the group as permitted under FRS 102 paragraph 33.1A.
Included within other creditors due within one year is an amount owing to a former director totalling £200,000 
(2023 - £200,000) which is repayable on demand and carries interest at a rate of 6%. Interest totalling £12,000 (2023 - £10,998) was charged on the loan during the year. Another amount totalling £544,000 due to a director is
included within other creditors due within one year, this is repayable on demand and carries no interest.
Key management personnel are defined as the directors of the Company. Remuneration in respect of their services is disclosed in note 9. 


27.


Controlling party

The immediate and ultimate parent company is Beechfield Brands Holdings Limited, a company registered in England, company number 05661581. Its registered office is Silverpoint, Moor Street, Bury, BL9 5AQ.
The consolidated financial statements of Beechfield Brands Holdings Limited can be obtained from the Registrar of Companies.
The ultimate controlling party of Beechfield Brands Holdings Limited group is R McHugh.

 
Page 32