Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31209232024-01-01Shop fittingtruetruetruetruetruefalse32false43false 05037592 2024-01-01 2024-12-31 05037592 2023-01-01 2023-12-31 05037592 2024-12-31 05037592 2023-12-31 05037592 2023-01-01 05037592 3 2024-01-01 2024-12-31 05037592 3 2023-01-01 2023-12-31 05037592 4 2024-01-01 2024-12-31 05037592 4 2023-01-01 2023-12-31 05037592 d:CompanySecretary1 2024-01-01 2024-12-31 05037592 d:Director1 2024-01-01 2024-12-31 05037592 d:Director2 2024-01-01 2024-12-31 05037592 d:RegisteredOffice 2024-01-01 2024-12-31 05037592 e:Buildings e:LongLeaseholdAssets 2024-01-01 2024-12-31 05037592 e:Buildings e:LongLeaseholdAssets 2024-12-31 05037592 e:Buildings e:LongLeaseholdAssets 2023-12-31 05037592 e:PlantMachinery 2024-01-01 2024-12-31 05037592 e:PlantMachinery 2024-12-31 05037592 e:PlantMachinery 2023-12-31 05037592 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05037592 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2024-01-01 2024-12-31 05037592 e:MotorVehicles 2024-01-01 2024-12-31 05037592 e:MotorVehicles 2024-12-31 05037592 e:MotorVehicles 2023-12-31 05037592 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05037592 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-01-01 2024-12-31 05037592 e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05037592 e:LeasedAssetsHeldAsLessee 2024-01-01 2024-12-31 05037592 e:CurrentFinancialInstruments 2024-12-31 05037592 e:CurrentFinancialInstruments 2023-12-31 05037592 e:Non-currentFinancialInstruments 2024-12-31 05037592 e:Non-currentFinancialInstruments 2023-12-31 05037592 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 05037592 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 05037592 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 05037592 e:Non-currentFinancialInstruments e:AfterOneYear 2023-12-31 05037592 e:UKTax 2024-01-01 2024-12-31 05037592 e:UKTax 2023-01-01 2023-12-31 05037592 e:ShareCapital 2024-12-31 05037592 e:ShareCapital 2023-12-31 05037592 e:ShareCapital 2023-01-01 05037592 e:CapitalRedemptionReserve 2024-01-01 2024-12-31 05037592 e:CapitalRedemptionReserve 2024-12-31 05037592 e:CapitalRedemptionReserve 2023-12-31 05037592 e:CapitalRedemptionReserve 2023-01-01 05037592 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 05037592 e:RetainedEarningsAccumulatedLosses 2024-12-31 05037592 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 05037592 e:RetainedEarningsAccumulatedLosses 2023-12-31 05037592 e:RetainedEarningsAccumulatedLosses 2023-01-01 05037592 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 05037592 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 05037592 d:OrdinaryShareClass1 2024-01-01 2024-12-31 05037592 d:OrdinaryShareClass1 2024-12-31 05037592 d:OrdinaryShareClass1 2023-12-31 05037592 d:FRS102 2024-01-01 2024-12-31 05037592 d:Audited 2024-01-01 2024-12-31 05037592 d:FullAccounts 2024-01-01 2024-12-31 05037592 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05037592 e:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-12-31 05037592 e:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-12-31 05037592 e:UltimateParent 2024-01-01 2024-12-31 05037592 e:WithinOneYear 2024-12-31 05037592 e:WithinOneYear 2023-12-31 05037592 e:BetweenOneFiveYears 2024-12-31 05037592 e:BetweenOneFiveYears 2023-12-31 05037592 e:HirePurchaseContracts e:WithinOneYear 2024-12-31 05037592 e:HirePurchaseContracts e:WithinOneYear 2023-12-31 05037592 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-12-31 05037592 e:HirePurchaseContracts e:BetweenOneFiveYears 2023-12-31 05037592 2 2024-01-01 2024-12-31 05037592 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-12-31 05037592 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2023-12-31 05037592 f:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 05037592
















WEATHERHEAD SHOP DESIGNERS LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024


































img2445.png


WEATHERHEAD SHOP DESIGNERS LIMITED

 
COMPANY INFORMATION


DIRECTORS
D A Piper 
O D L Piper 




COMPANY SECRETARY
N Cleverley



REGISTERED NUMBER
05037592



REGISTERED OFFICE
Unit 10 Strashleigh View
Lee Mill Industrial Estate

Ivybridge

Devon

PL21 9UH




INDEPENDENT AUDITORS
Bishop Fleming Audit Limited
Chartered Accountants & Statutory Auditors

Salt Quay House

4 North East Quay

Sutton Harbour

Plymouth

PL4 0BN






WEATHERHEAD SHOP DESIGNERS LIMITED


CONTENTS



Page
Strategic report
 
1 - 2
Directors' report
 
3
Directors' responsibilities statement
 
4
Independent auditors' report
 
5 - 8
Statement of comprehensive income
 
9
Statement of financial position
 
10
Statement of changes in equity
 
11
Notes to the financial statements
 
12 - 25



WEATHERHEAD SHOP DESIGNERS LIMITED

 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

INTRODUCTION
 
Weatherhead Shop Designers Limited has pleasure in presenting its accounts for the year ended 31 December 2024.

BUSINESS REVIEW
 
The results for the year reflect a strong performance in a competitive market. Turnover for the year was £19.80 million (2023: £18.89 million), with a gross profit margin of 21.8% (2023: 22.7%). Net profit before tax and depreciation was £3.34 million, representing 17% of turnover.
The company maintained strong control over direct and overhead costs, despite continued inflationary pressures on materials and labour. The balance sheet remains strong, with net assets increasing to £5.25 million (2023: £4.85 million).
During the year, the company invested in plant, equipment, and vehicles to support operational capacity and efficiency. The level of work in progress at the year-end was £3.25 million (2023: £3.68 million), reflecting the scale of ongoing projects for key clients.

PRINCIPAL RISKS AND UNCERTAINTIES
 
Market and Client Concentration
A significant proportion of turnover is generated from a small number of large supermarket customers. Any reduction in demand or change in procurement policy could materially impact revenues. The Company mitigates this by maintaining excellent client relationships, consistently delivering on quality and timescales, and exploring opportunities in adjacent markets, including recycling to support our customers’ sustainability initiatives.
Cash Flow Management
The sector has fixed payment terms which results in regular cash inflows which the Company can forecast with reasonable certainty once an invoice is raised. The Company closely monitors debtor days and undertakes proactive invoicing which contributes to maintaining sufficient working capital reserves.
Cost Inflation
Rising costs for materials and subcontract labour remain a risk. The Company mitigates this by maintaining strong relationships with suppliers and using framework subcontractors.
Labour Availability
The Company mitigates any labour skill shortages through employing our own bank of key personnel and maintaining strong long-term relationships with specialist subcontractors.
Health and Safety
Construction sites carry inherent health and safety risks. The Company operates robust safety management systems, provides ongoing staff training, and conducts regular compliance audits.

Page 1


WEATHERHEAD SHOP DESIGNERS LIMITED


STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

FINANCIAL KEY PERFORMANCE INDICATORS
 
The financial key performance indicators that the Directors monitor through the management accounts are:
 
img1dc6.png
 

DIRECTORS' STATEMENT OF COMPLIANCE WITH DUTY TO PROMOTE THE SUCCESS OF THE COMPANY
 
The directors have acted in a way they consider, in good faith, would most likely promote the success of the Company for the benefit of its members as a whole, having regard to the matters set out in section 172(1) of the Companies Act 2006.
This includes:
 
Fostering long-term relationships with major supermarket clients.
Considering the interests of employees through engagement, training, and health and safety measures.
Maintaining high standards of business conduct and compliance with regulatory requirements.
Managing the impact of operations on the community and the environment, including efforts to reduce waste and energy consumption on projects.


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



D A Piper
Director

Date: 29 September 2025

Page 2


WEATHERHEAD SHOP DESIGNERS 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.

RESULTS AND DIVIDENDS

The profit for the year, after taxation, amounted to £2,394,196 (2023: £2,697,792).

Dividends have been declared in the year amounting to £2,000,000 (2023: £Nil).

DIRECTORS

The directors who served during the year were:

D A Piper 
O D L Piper 

FUTURE DEVELOPMENTS

The Directors expect demand in the supermarket construction and refurbishment sector to remain stable in 2025, supported by ongoing store modernisation programmes, sustainability upgrades, and regulatory compliance requirements.
The Company plans to:
 
Strengthen cash flow management by ensuring completed contracts are invoiced as promptly as possible.
Expand its service offering to include sustainable building solutions, fire separation protection, and safety shutter equipment.
Continue to build on strong supplier relationships.
Ensure we maintain a fresh approach to deliverables.

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 auditorsBishop Fleming Audit 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.
 





D A Piper
Director

Date: 29 September 2025

Page 3


WEATHERHEAD SHOP DESIGNERS LIMITED

 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

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 judgments 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.

Page 4


WEATHERHEAD SHOP DESIGNERS LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WEATHERHEAD SHOP DESIGNERS LIMITED
OPINION


We have audited the financial statements of Weatherhead Shop Designers Limited (the 'Company') for the year ended 31 December 2024, which comprise the Statement of comprehensive income, the Statement of financial position, 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 5


WEATHERHEAD SHOP DESIGNERS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WEATHERHEAD SHOP DESIGNERS 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, 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 6


WEATHERHEAD SHOP DESIGNERS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WEATHERHEAD SHOP DESIGNERS 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:

In identifying and assessing 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 sector, control environment and the Company’s performance;
results of our enquiries of management and the Directors, about his own identification and assessment of the risks of irregularities;
any matters we identified having obtained and reviewed the Company’s documentation of their policies and procedures relating to: 
identifying, evaluating and complying with laws and regulations and whether management were aware of any instances of non-compliance; 
detecting and responding to the risks of fraud and whether management have knowledge of any actual, suspected or alleged fraud; 
the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

As a result of these procedures, we have considered the opportunities and incentives that may exist within the organisation for fraud and identified the highest area of risk to be in relation to revenue recognition, with a particular risk in relation to year-end cut-off and occurrence. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. We also obtained an understanding of the legal and regulatory frameworks that the Company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, FRS 102 and tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Company’s ability to operate or to avoid a material penalty. These included data protection regulations, health and safety regulations, and employment legislation.
Page 7


WEATHERHEAD SHOP DESIGNERS LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WEATHERHEAD SHOP DESIGNERS LIMITED (CONTINUED)


Our procedures to respond to risks identified included the following:
 
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
reviewing the financial statement disclosures and testing to supporting documentation to assess the recognition of revenue;
enquiring of the Director and management concerning actual and potential litigation and claims;
performing procedures to confirm material compliance with the requirements of the above regulations;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; and assessing whether the judgements made in making accounting estimates are indicative of a potential bias.
 
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.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from an error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

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.

OTHER MATTERS
 

The financial statements of Weatherhead Shop Designers Limited present comparatives which are unaudited and relate to the year ended 31 December 2023.


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.


Stephen Patey BA ACA (Senior statutory auditor)
  
for and on behalf of
Bishop Fleming Audit Limited
 
Chartered Accountants
Statutory Auditors
  
Salt Quay House
4 North East Quay
Sutton Harbour
Plymouth
PL4 0BN

29 September 2025
Page 8


WEATHERHEAD SHOP DESIGNERS LIMITED

 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

As restated
2024
Unaudited 2023
Note
£
£

  

Turnover
 4 
19,795,403
18,889,979

Cost of sales
  
(15,480,743)
(14,606,795)

Gross profit
  
4,314,660
4,283,184

Administrative expenses
  
(1,089,865)
(785,621)

Operating profit
 5 
3,224,795
3,497,563

Interest receivable and similar income
  
-
193

Interest payable and similar expenses
 9 
(28,894)
-

Profit before tax
  
3,195,901
3,497,756

Tax on profit
 10 
(801,705)
(799,964)

Profit for the financial year
  
2,394,196
2,697,792

The notes on pages 12 to 25 form part of these financial statements.

Page 9


WEATHERHEAD SHOP DESIGNERS LIMITED
REGISTERED NUMBER:05037592

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

As restated
2024
Unaudited 2023
Note
£
£

Fixed assets
  

Tangible assets
 12 
758,437
311,804

Current assets
  

Stocks
 13 
259,404
123,765

Debtors: amounts falling due within one year
 14 
8,620,164
8,328,056

Cash at bank and in hand
 15 
221,915
316,568

  
9,101,483
8,768,389

Creditors: amounts falling due within one year
 16 
(4,344,148)
(4,182,436)

Net current assets
  
 
 
4,757,335
 
 
4,585,953

Total assets less current liabilities
  
5,515,772
4,897,757

Creditors: amounts falling due after more than one year
 17 
(153,628)
-

Provisions for liabilities
  

Deferred tax
 19 
(113,191)
(43,000)

Net assets
  
 
 
5,248,953
 
 
4,854,757


Capital and reserves
  

Called up share capital 
 20 
80
80

Capital redemption reserve
 21 
20
20

Profit and loss account
 21 
5,248,853
4,854,657

  
5,248,953
4,854,757


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




D A Piper
Director

Date: 29 September 2025

The notes on pages 12 to 25 form part of these financial statements.

Page 10


WEATHERHEAD SHOP DESIGNERS LIMITED


STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2023
80
20
2,156,865
2,156,965



Profit for the year - as restated
-
-
2,697,792
2,697,792



At 1 January 2024
80
20
4,854,657
4,854,757



Profit for the year
-
-
2,394,196
2,394,196

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


At 31 December 2024
80
20
5,248,853
5,248,953


The notes on pages 12 to 25 form part of these financial statements.
Page 11


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


GENERAL INFORMATION

Weatherhead Shop Designers Limited (Company number: 05037592) is a private company limited by shares, incorporated in England & Wales. The address of the registered office is Unit 10 Strashleigh View, Lee Mill Industrial Estate, Ivybridge, Devon, PL21 9UH. 

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 judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

FINANCIAL REPORTING STANDARD 102 - REDUCED DISCLOSURE EXEMPTIONS

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Naed Repip (Holdings) Limited as at 31 December 2024 and these financial statements may be obtained from Companies House.

 
2.3

GOING CONCERN

The Directors confirm their assumption that the company is a going concern and no significant uncertainty exists in this respect.  This assumption is based on both the forecasts for 2025/26 as further supported by post-year end results. 
Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Page 12


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.4

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.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

  
2.5

Long-term contracts

Profit on long-term contracts is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recording turnover and related costs as contract activity progresses.
Turnover is calculated as that proportion of total contract value which the time spent on site to date bears to the total expected time required to complete the contract. Revenues derived from variations on contracts are recognised only when they have been accepted by the customer. Full provision is made for losses on all contracts in the year in which they are first foreseen.

 
2.6

OPERATING LEASES: THE COMPANY AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.7

INTEREST INCOME

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

Page 13


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.8

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. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.9

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 Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.10

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 reporting 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 reporting 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 reporting date.


 
2.11

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.

Page 14


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)


2.11
TANGIBLE FIXED ASSETS (CONTINUED)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Leasehold improvements
-
10%
Plant and machinery
-
20%
Motor vehicles
-
25%

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 and are recognised in profit or loss.

 
2.12

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. Work in progress and finished goods include labour and attributable overheads.

At each reporting 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.

 
2.13

DEBTORS

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.14

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.

 
2.15

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
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.

Page 15


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.17

FINANCIAL INSTRUMENTS

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

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.

Basic 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.

 
2.18

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 16


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The Company makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
Critical areas of judgement:
Long term contract accounting
A key judgement is the determination of the stage of completion of each construction contract. Management has assessed that the most appropriate method for measuring progress towards completion is based on time elapsed on site, which reflects the proportion of contract activity undertaken to date relative to the total expected duration of the contract.
 


4.


TURNOVER

The whole of the turnover is attributable to shop designing and fitting.

All turnover arose within the United Kingdom.


5.


OPERATING PROFIT

The operating profit is stated after charging:

2024
Unaudited 2023
£
£

Depreciation of tangible fixed assets
144,309
72,875

(Profit)/loss on disposal of tangible fixed assets
7,502
(20,189)

Other operating lease rentals
88,179
116,000


6.


AUDITORS' REMUNERATION

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


2024
Unaudited 2023
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
12,000
-

Page 17


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


EMPLOYEES

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


2024
Unaudited 2023
£
£

Wages and salaries
2,262,150
2,053,229

Social security costs
287,508
210,089

Cost of defined contribution scheme
82,769
40,186

2,632,427
2,303,504


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


        2024
        2023
            No.
            No.







Direct
37
27



Office
4
3



Directors
2
2

43
32


8.


DIRECTORS' REMUNERATION

2024
Unaudited 2023
£
£

Directors' emoluments
40,922
45,237

Company contributions to defined contribution pension schemes
12,320
8,817

53,242
54,054


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


9.


INTEREST PAYABLE AND SIMILAR EXPENSES

2024
Unaudited 2023
£
£


Finance leases and hire purchase contracts
9,276
-

Other interest payable
19,618
-

28,894
-

Page 18


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

10.


TAXATION


2024
Unaudited 2023
£
£

CORPORATION TAX


Current tax on profits for the year
731,514
799,964


DEFERRED TAX


Origination and reversal of timing differences
70,191
-


TAX ON PROFIT
801,705
799,964

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: 23.52%). The differences are explained below:

2024
Unaudited 2023
£
£


Profit on ordinary activities before tax
3,195,901
3,497,756


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023: 23.52%)
798,975
784,917


Fixed asset differences
504
464

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
2,505
414

Remeasurement of deferred tax for change in rates
-
(365)

Movement in deferred tax not recognised
(279)
160

Other differences leading to an increase (decrease) in the tax charge
-
14,674

Group relief
-
(300)

TOTAL TAX CHARGE FOR THE YEAR
801,705
799,964


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

There are no factors that may affect future tax charges.

Page 19


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


DIVIDENDS

2024
Unaudited 2023
£
£


Dividends declared
2,000,000
-

2,000,000
-


12.


TANGIBLE FIXED ASSETS





Leasehold improvements
Plant and machinery
Motor vehicles
Total

£
£
£
£



COST


At 1 January 2024
209,219
77,933
352,147
639,299


Additions
-
103,706
504,698
608,404


Disposals
-
-
(64,833)
(64,833)



At 31 December 2024

209,219
181,639
792,012
1,182,870



DEPRECIATION


At 1 January 2024
53,440
37,062
236,993
327,495


Charge for the year on owned assets
20,923
31,547
54,339
106,809


Charge for the year on financed assets
-
-
37,500
37,500


Disposals
-
-
(47,371)
(47,371)



At 31 December 2024

74,363
68,609
281,461
424,433



NET BOOK VALUE



At 31 December 2024
134,856
113,030
510,551
758,437



Unaudited at 31 December 2023
155,779
40,871
115,154
311,804




The net book value of land and buildings may be further analysed as follows:


2024
Unaudited 2023
£
£

Leasehold improvements
134,856
155,779


Page 20


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

           12.TANGIBLE FIXED ASSETS (CONTINUED)

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2024
Unaudited 2023
£
£



Motor vehicles
191,104
-


13.


STOCKS

As restated
2024
Unaudited 2023
£
£

Raw materials and consumables
15,000
15,000

Long-term contract balances
244,404
108,765

259,404
123,765


Long-term contract balances consist of:

2024
Unaudited 2023
£
£


Costs to date less provision for losses
244,404
108,765



14.


DEBTORS

As restated
2024
Unaudited 2023
£
£


Trade debtors
5,223,160
3,353,918

Amounts owed by group undertakings
121,781
1,241,909

Other debtors
8,209
32,312

Prepayments and accrued income
3,267,014
3,699,917

8,620,164
8,328,056


Page 21


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

15.


CASH AND CASH EQUIVALENTS

2024
Unaudited 2023
£
£

Cash at bank and in hand
221,915
316,568



16.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

As restated
2024
Unaudited 2023
£
£

Trade creditors
1,603,205
1,041,324

Amounts owed to group undertakings
294,766
214,000

Corporation tax
380,224
690,000

Other taxation and social security
1,027,189
1,119,116

Obligations under finance lease and hire purchase contracts
93,398
-

Other creditors
154,828
259,510

Accruals and deferred income
790,538
858,486

4,344,148
4,182,436



17.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2024
Unaudited 2023
£
£

Net obligations under finance leases and hire purchase contracts
153,628
-

153,628
-



18.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

2024
Unaudited 2023
£
£


Within one year
93,398
-

Between 1-5 years
153,628
-

247,026
-

Page 22


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

19.


DEFERRED TAXATION




2024


£






At beginning of year
43,000


Charged to profit or loss
70,191



AT END OF YEAR
113,191

The provision for deferred taxation is made up as follows:

2024
Unaudited 2023
£
£


Accelerated capital allowances
113,191
43,000

113,191
43,000


20.


SHARE CAPITAL

2024
Unaudited 2023
£
£
ALLOTTED, CALLED UP AND FULLY PAID



80 (2023: 80) Ordinary shares of £1 each
80
80



21.


RESERVES

Capital redemption reserve

The capital redemption reserve reflects the purchase of own share relating to 18 £1 Ordinary B shares and 2 £1 Ordinary C shares.

Profit and loss account

This reserve includes all current and prior retained profits and losses, net of distributions to the shareholders.
Page 23


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

22.


PRIOR YEAR ADJUSTMENT

In the prior year, staff bonuses had originally been allocated to administrative wages while the final allocation between staff was determined.  During the current financial year, the bonus has since been assigned to specific staff resulting in £163,264 needing to be reclassified as cost of sales instead of administrative expenses
This reclassification has been corrected by restating the comparative figures for the year ended 31 December 2023. The adjustment has no impact on the reported profit or net assets for the prior period, but affects the presentation of expenses within the statement of income and retained earnings.
During the current financial year, the company completed a comprehensive review of its long-term contracts. This review identified that certain income and expenditure relating to these contracts had been misstated in prior periods due to incorrect recognition of contract assets and liabilities. 
The financial statements have been restated to correct these material prior period errors. The adjustments have been applied retrospectively, and comparative figures have been restated accordingly. This has resulted in a reduction to turnover of £218,713 and a reduction to cost of sales of £379,314. The associated contract asset and accrued liability have been adjusted in line with the turnover and cost of sales.
During the current financial year, it was identified that certain balances previously classified as prepayments should have been recognised as long term contract assets, as they represented costs incurred on contracts not yet recognised as revenue.
This misclassification did not affect the total assets or profit reported, but it did impact the presentation of the statement of financial position and related disclosures. The financial statements have been restated to reflect the correct classification, and comparative figures have been adjusted accordingly. This has resulted in a decrease in prepayments of £108,765 and an increase in stock of £108,675.


23.


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 £82,769 (2023: £39,336). Contributions totalling £11,190 (2023: £810) were payable to the fund at the reporting date and are included in creditors.


24.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
Unaudited 2023
£
£


Not later than 1 year
13,717
27,974

Later than 1 year and not later than 5 years
54,869
-

68,586
27,974

Page 24


WEATHERHEAD SHOP DESIGNERS LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

25.


RELATED PARTY TRANSACTIONS

As a wholly owned subsidiary undertaking of their ultimate parent, Naed Repip (Holdings) Limited, the Company has taken advantage of the exemption in section 33.1A of FRS 102 in not disclosing intra-group transactions where 100% of the voting rights are controlled within the group.
During the year, the company incurred rental expenditure of £95,000 (2023: £95,000) from a fellow group undertaking. At the balance sheet date, £Nil (2023: £214,000) of was owed by the company to the fellow group undertaking.
At the balance sheet date, £121,781 (2023: £26,577) was due by a fellow group undertaking to the company.


26.


CONTROLLING PARTY

The ultimate parent company and controlling party is Naed Repip (Holdings) Limited, (registered office: Unit 10 Strashleigh View, Lee Mill Industrial Estate, Ivybridge, Devon, England, PL21 9GS).

 
Page 25