Company registration number 03557927 (England and Wales)
K G NORMAN LIMITED
T/A KGN PILLINGER
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
K G NORMAN LIMITED
T/A KGN PILLINGER
COMPANY INFORMATION
Directors
Mr O Tite
Mr J Norman
Mr C Norman
Company number
03557927
Registered office
Unit 12
Wells Place
Merstham
Redhill
Surrey
RH1 3AS
Auditor
Xeinadin Audit Ltd
249 Cranbrook Road
Ilford
Essex
IG1 4TG
K G NORMAN LIMITED
T/A KGN PILLINGER
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
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 - 25
K G NORMAN LIMITED
T/A KGN PILLINGER
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The previous year of 2023 was another exceptional year for resale and distribution, building on the previous stock investments. This was not repeated in 2024 due to our supply chain improving their product lead times to the wider market, leading to a small drop in our turnover in regards to resale. This drop was well compensated for in a growth in excess of £700k in the strategic targeting of the municipal market.
In 2024 we actively reduced our stock holding and cash flow commitments by an additional £200k. This was partly in reaction to the improved supply chain, and in part due to investing in the purchase of our Redhill facility building.
Principal risks and uncertainties
Our spread of product ranges, markets and varied customer types puts us ideally positioned for minimal risk impacts to the business. Our long standing experience, market presence and reputation again mitigates risk. We are quick to react to any challenges through a streamlined Senior Management structure.
For the next four years we expect an ongoing growth in the municipal market, there is an outside possibility of the 5th year (of the 5 year industry “AMP” spend cycle) being static in terms of growth.
The principal risk relates to the markets we serve and what investments are forth coming driven by government policy. Current well publicized pollution events and subsequent public reaction is driving investment in the municipal sector. However the municipals being large share holder owned multi-nationals, funding promises may not be forthcoming. Initial signs are that additional to the municipal growth, our distribution sales of pumps and water treatment equipment are growing very quickly in 2025, we must be vigilant to other distribution companies trying to gain share against us. We actively monitor our key competitors to ensure our offering and positioning are aligned to our expectations of growth and profit whilst being achievable in any challenging markets we serve.
Key performance indicators
The management team regularly analyses various key performance indicators as part of their overall strategic review process. These indicators are essential in evaluating both operational and financial performance and informed decision making.
Mr C Norman
Director
30 September 2025
K G NORMAN LIMITED
T/A KGN PILLINGER
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company during the year was the construction of water projects.
Results and dividends
The company's key financial indicators during the year were as follows:
| | |
| | |
| | |
| | |
Operating profit before interest receivable and payable | | |
Profit / (loss) before taxation | | |
| | |
2024 saw an increase in turnover and operating profits. Overall turnover increased by 3.34% in the year to 31st December 2024. The company’s gross profit margin proportionally outperformed the prior year to 49.47%, £5,890,635 (2023 - £5,351,087 at 46.46%). This has resulted in a net profit in the year.
2024 was similar to the previous year with consistent quarterly results of around £2.9m turnover. The company moved strategically more towards the municipal market, which is traditionally more complex so leads to higher turnover and profitability. This was driven by a close monitoring of the quotation funnel and manufacturing loading leading to, in general, the company only taking on profitable work within the factory’s resource availability. This subsequently carefully managed our available labour hours and avoided excessive overtime requirements. The overall number of employees only grew by one additional head by year end. Ultimately this has resulted in increasing the gross profit margin.
At year end our order intake had grown by over 12.3% whilst turnover grew by 3.3% meaning a back log in excess of £1.6m above invoiced sales, which is a company record feeding into 2025 turnover. This was caused by the strategic drive into the municipal market which typically are larger and more long term projects
Whilst building services continued to be our largest served market around £7.8m, results were approx. 3% down to the prior year result. Similarly, the distribution/resale result was down approx. 2% compared to 2023, but still vastly more than results prior to 2023. The key company turnover and profitability growth came from the municipal market strategy which grew in excess of £700k, 53% growth. The company still maintains a healthy spread of different markets as such derisking future potential business in any specific field of operation.
Ordinary dividends were paid amounting to £750,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr O Tite
Mr J Norman
Mr C Norman
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.
K G NORMAN LIMITED
T/A KGN PILLINGER
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr C Norman
Director
30 September 2025
K G NORMAN LIMITED
T/A KGN PILLINGER
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
K G NORMAN LIMITED
T/A KGN PILLINGER
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF K G NORMAN LIMITED
- 5 -
Opinion
We have audited the financial statements of K G Norman 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, except for the possible effects of the matter described in the basis for qualified opnion section of our report, 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 qualified 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 except for the counting of physical inventories as at 31st December 2023. A stock count did not take place. We were not appointed auditors until 18th July 2024, and in consequence it was not possible for us to obtain sufficient appropriate audit evidence. We were unable to satisfy ourselves by alternative means concerning the inventory quantities held as at 31st December 2023 which are included in the financial statements at £1,326,057. Consequently we were unable to determine whether any adjustment to this amount was necessary.
Any misstatement of the opening inventory balance would have a corresponding effect on the profit and loss for the year ended 31 December 2024 and the corresponding figures presented.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
K G NORMAN LIMITED
T/A KGN PILLINGER
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF K G NORMAN LIMITED (CONTINUED)
- 6 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims.
- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.
- Reviewing minutes of meetings of those charged with governance.
- Reviewing internal audit reports.
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.
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.
K G NORMAN LIMITED
T/A KGN PILLINGER
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF K G NORMAN LIMITED (CONTINUED)
- 7 -
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Barry Leibovitch
Senior Statutory Auditor
For and on behalf of Xeinadin Audit Ltd
30 September 2025
Statutory Auditor
249 Cranbrook Road
Ilford
Essex
IG1 4TG
K G NORMAN LIMITED
T/A KGN PILLINGER
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
11,906,517
11,517,981
Cost of sales
(6,015,882)
(6,166,894)
Gross profit
5,890,635
5,351,087
Administrative expenses
(3,888,380)
(3,648,209)
Other operating income
7,107
Operating profit
4
2,009,362
1,702,878
Interest payable and similar expenses
8
(25,631)
(37,258)
Profit before taxation
1,983,731
1,665,620
Tax on profit
9
(528,741)
(474,305)
Profit for the financial year
1,454,990
1,191,315
The profit and loss account has been prepared on the basis that all operations are continuing operations.
K G NORMAN LIMITED
T/A KGN PILLINGER
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
1,454,990
1,191,315
Other comprehensive income
-
-
Total comprehensive income for the year
1,454,990
1,191,315
K G NORMAN LIMITED
T/A KGN PILLINGER
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,750,066
2,137,986
Current assets
Stocks
13
811,945
1,326,057
Debtors
14
3,332,239
1,803,135
Cash at bank and in hand
1,290,375
1,063,704
5,434,559
4,192,896
Creditors: amounts falling due within one year
15
(2,239,281)
(2,016,519)
Net current assets
3,195,278
2,176,377
Total assets less current liabilities
4,945,344
4,314,363
Creditors: amounts falling due after more than one year
16
(25,765)
(29,014)
Provisions for liabilities
Deferred tax liability
18
162,877
233,637
(162,877)
(233,637)
Net assets
4,756,702
4,051,712
Capital and reserves
Called up share capital
20
1,000
1,000
Capital redemption reserve
21
80
80
Profit and loss reserves
22
4,755,622
4,050,632
Total equity
4,756,702
4,051,712
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr C Norman
Director
Company registration number 03557927 (England and Wales)
K G NORMAN LIMITED
T/A KGN PILLINGER
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
1,000
80
3,609,317
3,610,397
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,191,315
1,191,315
Dividends
10
-
-
(750,000)
(750,000)
Balance at 31 December 2023
1,000
80
4,050,632
4,051,712
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,454,990
1,454,990
Dividends
10
-
-
(750,000)
(750,000)
Balance at 31 December 2024
1,000
80
4,755,622
4,756,702
K G NORMAN LIMITED
T/A KGN PILLINGER
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
1,337,576
2,462,593
Interest paid
(25,631)
(37,258)
Income taxes paid
(410,170)
(311,682)
Net cash inflow from operating activities
901,775
2,113,653
Investing activities
Purchase of tangible fixed assets
(129,757)
(553,058)
Proceeds from disposal of tangible fixed assets
38,269
189,184
Repayment of loans
241,442
70,065
Net cash generated from/(used in) investing activities
149,954
(293,809)
Financing activities
Repayment of bank loans
(803,704)
Payment of finance leases obligations
(75,057)
(164,327)
Dividends paid
(750,000)
(750,000)
Net cash used in financing activities
(825,057)
(1,718,031)
Net increase in cash and cash equivalents
226,672
101,813
Cash and cash equivalents at beginning of year
1,063,704
961,891
Cash and cash equivalents at end of year
1,290,375
1,063,704
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information
K G Norman Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 12, Wells Place, Merstham, Redhill, Surrey, RH1 3AS.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer.
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.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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:
Leasehold improvements
over period of the lease
Plant and machinery
15% straight line
Fixtures and fittings
15% straight line
Computer equipment
20% straight line
Motor vehicles
20% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2024
2023
£
£
Other revenue
Turnover
11,906,517
11,517,981
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
1,215
(978)
Depreciation of owned tangible fixed assets
445,389
336,260
Depreciation of tangible fixed assets held under finance leases
30,037
114,616
Loss/(profit) on disposal of tangible fixed assets
3,982
(22,768)
Operating lease charges
281,951
265,680
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
12,000
12,000
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
52
51
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 19 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,785,586
2,592,685
Social security costs
298,804
279,300
Pension costs
45,258
41,912
3,129,648
2,913,897
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
336,218
319,500
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
120,000
120,000
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
-
21,568
Interest on finance leases and hire purchase contracts
10,087
15,690
Other interest
15,544
25,631
37,258
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
599,339
420,162
Adjustments in respect of prior periods
162
Total current tax
599,501
420,162
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
(70,760)
54,143
Total tax charge
528,741
474,305
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
1,983,731
1,665,620
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
495,933
391,754
Tax effect of expenses that are not deductible in determining taxable profit
10,411
4,185
Effect of change in corporation tax rate
9
Effect of capital allowances and depreciation
92,996
24,214
Origination and reversal of timing differences
(70,760)
54,143
Adjustment in respect of prior year
161
Taxation charge for the year
528,741
474,305
10
Dividends
2024
2023
£
£
Final paid
750,000
750,000
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
288,436
Amortisation and impairment
At 1 January 2024 and 31 December 2024
288,436
Carrying amount
At 31 December 2024
At 31 December 2023
12
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
930,017
2,228,447
357,779
295,336
946,767
4,758,346
Additions
3,604
11,813
114,340
129,757
Disposals
(77,923)
(77,923)
At 31 December 2024
930,017
2,232,051
357,779
307,149
983,184
4,810,180
Depreciation and impairment
At 1 January 2024
223,750
1,575,386
248,068
252,182
320,974
2,620,360
Depreciation charged in the year
92,926
170,906
26,907
17,563
167,124
475,426
Eliminated in respect of disposals
(35,672)
(35,672)
At 31 December 2024
316,676
1,746,292
274,975
269,745
452,426
3,060,114
Carrying amount
At 31 December 2024
613,341
485,759
82,804
37,404
530,758
1,750,066
At 31 December 2023
706,267
653,061
109,711
43,154
625,793
2,137,986
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and machinery
30,344
38,092
Motor vehicles
99,364
242,865
129,708
280,957
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Stocks
2024
2023
£
£
Work in progress
-
235,591
Finished goods and goods for resale
811,945
1,090,466
811,945
1,326,057
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,619,049
1,264,948
Other debtors
1,657,917
395,929
Prepayments and accrued income
55,273
142,258
3,332,239
1,803,135
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
17
49,792
121,600
Trade creditors
1,148,555
1,196,421
Corporation tax
387,873
198,542
Other taxation and social security
204,697
248,602
Other creditors
236,670
227,794
Accruals and deferred income
211,694
23,560
2,239,281
2,016,519
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
17
25,765
29,014
17
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
49,792
121,600
In two to five years
25,765
29,014
75,557
150,614
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Finance lease obligations
(Continued)
- 23 -
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
162,877
233,637
2024
Movements in the year:
£
Liability at 1 January 2024
233,637
Credit to profit or loss
(70,760)
Liability at 31 December 2024
162,877
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
45,258
41,912
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
21
Capital redemption reserve
2024
2023
£
£
At the beginning and end of the year
80
80
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
22
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
4,050,632
3,609,317
Adjusted balance
4,050,632
3,609,317
Profit for the year
1,454,990
1,191,315
Dividends declared and paid in the year
(750,000)
(750,000)
At the end of the year
4,755,622
4,050,632
23
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
6,000
289,424
Years 2-5
17,500
1,157,696
After 5 years
651,204
23,500
2,098,324
The operating leases represent leases of £23,500 to third parties. The leases are negotiated over terms of 5 years and rentals are fixed for 5 years. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions.
24
Directors' transactions
Dividends totalling £750,000 (2023 - £750,000) were paid in the year in respect of shares held by the company's directors.
The advances to the directors are unsecured, interest free and repayable on demand.
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr J Norman -
-
272,436
279,259
(525,000)
26,695
Mr C Norman -
-
(699)
154,997
(150,000)
4,298
271,737
434,256
(675,000)
30,993
K G NORMAN LIMITED
T/A KGN PILLINGER
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
25
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
1,454,990
1,191,315
Adjustments for:
Taxation charged
528,741
474,305
Finance costs
25,631
37,258
Loss/(gain) on disposal of tangible fixed assets
3,982
(22,768)
Depreciation and impairment of tangible fixed assets
475,426
450,876
Movements in working capital:
Decrease in stocks
514,112
477,484
Increase in debtors
(1,770,546)
(308,951)
Increase in creditors
105,239
163,074
Cash generated from operations
1,337,575
2,462,593
26
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,063,704
226,671
1,290,375
Lease liabilities
(150,614)
75,057
(75,557)
913,090
301,728
1,214,818
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr O TiteMr J NormanMr C Norman035579272024-01-012024-12-3103557927bus:Director12024-01-012024-12-3103557927bus:Director22024-01-012024-12-3103557927bus:Director32024-01-012024-12-3103557927bus:RegisteredOffice2024-01-012024-12-31035579272024-12-31035579272023-01-012023-12-3103557927core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103557927core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31035579272023-12-3103557927core:LeaseholdImprovements2024-12-3103557927core:PlantMachinery2024-12-3103557927core:FurnitureFittings2024-12-3103557927core:ComputerEquipment2024-12-3103557927core:MotorVehicles2024-12-3103557927core:LeaseholdImprovements2023-12-3103557927core:PlantMachinery2023-12-3103557927core:FurnitureFittings2023-12-3103557927core:ComputerEquipment2023-12-3103557927core:MotorVehicles2023-12-3103557927core:ShareCapital2024-12-3103557927core:ShareCapital2023-12-3103557927core:CapitalRedemptionReserve2024-12-3103557927core:CapitalRedemptionReserve2023-12-3103557927core:RetainedEarningsAccumulatedLosses2024-12-3103557927core:RetainedEarningsAccumulatedLosses2023-12-3103557927core:ShareCapital2022-12-3103557927core:CapitalRedemptionReserve2022-12-3103557927core:RetainedEarningsAccumulatedLosses2022-12-3103557927core:ShareCapitalOrdinaryShareClass12024-12-3103557927core:ShareCapitalOrdinaryShareClass12023-12-3103557927core:RetainedEarningsAccumulatedLosses2023-12-310355792712024-01-012024-12-310355792712023-01-012023-12-31035579272023-12-31035579272022-12-3103557927core:Goodwill2024-01-012024-12-3103557927core:LeaseholdImprovements2024-01-012024-12-3103557927core:PlantMachinery2024-01-012024-12-3103557927core:FurnitureFittings2024-01-012024-12-3103557927core:ComputerEquipment2024-01-012024-12-3103557927core:MotorVehicles2024-01-012024-12-3103557927core:UKTax2024-01-012024-12-3103557927core:UKTax2023-01-012023-12-310355792722024-01-012024-12-310355792722023-01-012023-12-310355792732024-01-012024-12-310355792732023-01-012023-12-3103557927core:Goodwill2023-12-3103557927core:Goodwill2024-12-3103557927core:Goodwill2023-12-3103557927core:LeaseholdImprovements2023-12-3103557927core:PlantMachinery2023-12-3103557927core:FurnitureFittings2023-12-3103557927core:ComputerEquipment2023-12-3103557927core:MotorVehicles2023-12-3103557927core:CurrentFinancialInstruments2024-12-3103557927core:CurrentFinancialInstruments2023-12-3103557927core:Non-currentFinancialInstruments2024-12-3103557927core:Non-currentFinancialInstruments2023-12-3103557927core:WithinOneYear2024-12-3103557927core:WithinOneYear2023-12-3103557927core:BetweenTwoFiveYears2024-12-3103557927core:BetweenTwoFiveYears2023-12-3103557927bus:OrdinaryShareClass12024-01-012024-12-3103557927bus:OrdinaryShareClass12024-12-3103557927bus:OrdinaryShareClass12023-12-3103557927core:MoreThanFiveYears2024-12-3103557927core:MoreThanFiveYears2023-12-3103557927bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103557927bus:FRS1022024-01-012024-12-3103557927bus:Audited2024-01-012024-12-3103557927bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP