Company registration number 05101213 (England and Wales)
TIMBERWISE HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
TIMBERWISE HOLDINGS LIMITED
COMPANY INFORMATION
Director
Mr M J Edwards
Secretary
G W Edwards
Company number
05101213
Registered office
1 Drake Mews
Gadbrook Park
Northwich
Cheshire
United Kingdom
CW9 7XF
Auditor
Xeinadin Audit Limited
100 Barbirolli Square
Manchester
Greater Manchester
United Kingdom
M2 3BD
TIMBERWISE HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 29
TIMBERWISE HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The director presents the strategic report for the year ended 31 December 2024.
Review of the business
The Group's principal activities remains that of building preservation specialists for both domestic and commercial properties and has been for over 50 years.
The financial position of the Group is presented in the balance sheet on page 9. The parent company balance sheet is presented on page 10.
The directors are pleased to report that in 2024 the Group achieved growth across each of the company's key financial metrics. Revenue increased from £12.7m to £13.6m whilst gross profit increased from £7.3m to £7.6m.
Net Assets at the end of 2024 were £1.3 m from £1.5 m at the end of 2023 and cash balances remained healthy.
A period of significant and unprecedented growth investment peaked in 2024 with the rollout of innovative and productive technology solutions alongside operation geographic expansion. The directors are happy to report that 3.5 years of planning and investment has led to significant growth in revenue and profitability during 2025 to date.
Further investments are planned for future years to cement the Group as the UK's go-to property care and preservation expert.
FUTURE PLANS
Our plans for the future continue to be:
- investment in our business systems to support business growth;
- training and development of our teams; and
- strengthening our portfolio of products and services offered;
TIMBERWISE HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
The management of the business and the execution of the Group's strategy are subject to a number of risks.
Financial Risks
The Group's operations expose it to a limited number of financial risks, primarily credit risk and liquidity risk
All of the Group's major customers are deemed to be well established and reputable and stay in line with payment terms of 30-60 days which leads to a less risk of defaulting.
Credit Risks
The Group has taken appropriate measures to evaluate and mitigate the credit risk. Credit checks are undertaken for all new customers and maintain & monitor. There have been no material bad debts.
Liquidity Risk
Cash flow is monitored to ensure sufficient funds are always available for operational requirements.
Non- Financial Risks
Non-financial risks are monitored on a regular basis by the Board. The principal risks and how they are mitigated are set out below;
Reduction in demand due to the ever-increased competition in the market. The Group constantly seeks to increase its customer base and to identify more key customers.
The director believes that the quality of the product and customer services will help to mitigate these risk and hopes to see continued growth and satisfactory trading results in the coming year.
STAFF TRAINING AND DEVELOPMENT
The directors believe that it is important to continue to develop the level of knowledge, skill and expertise of all staff across the Group and this is a core tenet of the business.
HEALTH AND SAFETY POLICY
The health and welfare of all staff remains a core priority and we maintain an environment for continuous improvement in Health and Safety.
POLICY ON PAYMENT TO SUPPLIERS
The Group's supplier payment policy is to agree terms and conditions for business transactions with suppliers. Suppliers are made aware of the Group's terms and payment is made according to those terms.
Mr M J Edwards
Director
30 September 2025
TIMBERWISE HOLDINGS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The director presents his annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of building preservation specialists for both domestic and commercial properties and has been for 50 years.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £469,767. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mrs A J Edwards
(Resigned 24 October 2024)
Mr M J Edwards
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company 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 auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
TIMBERWISE HOLDINGS LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
Mr M J Edwards
Director
30 September 2025
TIMBERWISE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TIMBERWISE HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Timberwise Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's 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.
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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
TIMBERWISE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TIMBERWISE HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company 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 director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities including fraud and non-compliance with laws and regulations we have considered the following:
The nature of the industry and sector, control environment and business performance including the company's remuneration policies, bonus levels and performance targets;
Results of the enquiries of management about their own identification and assessment of the risks of irregularities;
Any matters we have 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 they were aware of any instances of noncompliance;
detecting and responding to the risks of fraud and whether they 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 considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud is the timing of recognition of income, valuation of intangible assets, classification of assets under construction and going concern. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
TIMBERWISE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TIMBERWISE HOLDINGS LIMITED
- 7 -
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, environmental laws, employment law, health and safety, pensions legislation 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.
Audit response to risks identified
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;
enquiring of management concerning actual and potential litigation and claims;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reading minutes of meetings of those charged with governance and reviewing correspondence with HMRC; and
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity's controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Richard Lloyd BA FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
100 Barbirolli Square
Manchester
Greater Manchester
M2 3BD
United Kingdom
30 September 2025
TIMBERWISE HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
13,622,327
12,655,692
Cost of sales
(6,023,364)
(5,347,886)
Gross profit
7,598,963
7,307,806
Distribution costs
(3,844,817)
(3,518,856)
Administrative expenses
(3,190,877)
(2,853,534)
Other operating income
2,277
3,306
Operating profit
4
565,546
938,722
Interest receivable and similar income
6
281
6,477
Interest payable and similar expenses
7
(75,264)
(85,655)
Profit before taxation
490,563
859,544
Tax on profit
8
(137,419)
(102,897)
Profit for the financial year
353,144
756,647
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
TIMBERWISE HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
10
1,161,548
1,063,878
Tangible assets
11
692,983
892,181
Investments
12
52,021
52,021
1,906,552
2,008,080
Current assets
Stocks
14
161,484
125,574
Debtors
15
2,079,899
1,841,618
Cash at bank and in hand
329,668
737,547
2,571,051
2,704,739
Creditors: amounts falling due within one year
16
(2,667,181)
(2,429,143)
Net current (liabilities)/assets
(96,130)
275,596
Total assets less current liabilities
1,810,422
2,283,676
Creditors: amounts falling due after more than one year
17
(291,757)
(598,588)
Provisions for liabilities
Deferred tax liability
20
173,246
223,046
(173,246)
(223,046)
Net assets
1,345,419
1,462,042
Capital and reserves
Called up share capital
22
1,000
1,000
Share premium account
499,000
499,000
Profit and loss reserves
845,419
962,042
Total equity
1,345,419
1,462,042
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
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:
30 September 2025
Mr M J Edwards
Director
Company registration number 05101213 (England and Wales)
TIMBERWISE HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
12
1,109,786
1,109,786
Current assets
-
-
Creditors: amounts falling due within one year
16
(609,786)
(609,786)
Net current liabilities
(609,786)
(609,786)
Net assets
500,000
500,000
Capital and reserves
Called up share capital
22
1,000
1,000
Share premium account
499,000
499,000
Total equity
500,000
500,000
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £469,767 (2023 - £460,792 profit).
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:
30 September 2025
Mr M J Edwards
Director
Company registration number 05101213 (England and Wales)
TIMBERWISE HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
1,000
499,000
666,187
1,166,187
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
756,647
756,647
Dividends
9
-
-
(460,792)
(460,792)
Balance at 31 December 2023
1,000
499,000
962,042
1,462,042
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
353,144
353,144
Dividends
9
-
-
(469,767)
(469,767)
Balance at 31 December 2024
1,000
499,000
845,419
1,345,419
TIMBERWISE HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
1,000
499,000
500,000
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
460,792
460,792
Dividends
9
-
-
(460,792)
(460,792)
Balance at 31 December 2023
1,000
499,000
500,000
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
469,767
469,767
Dividends
9
-
-
(469,767)
(469,767)
Balance at 31 December 2024
1,000
499,000
500,000
TIMBERWISE HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
714,896
774,258
Interest paid
(75,264)
(85,655)
Income taxes paid
(13,407)
Net cash inflow from operating activities
626,225
688,603
Investing activities
Purchase of intangible assets
(208,489)
(447,642)
Purchase of tangible fixed assets
(47,431)
(484,851)
Proceeds from disposal of tangible fixed assets
14,700
16,596
Purchase of investments
-
(52,021)
Interest received
281
6,477
Net cash used in investing activities
(240,939)
(961,441)
Financing activities
Repayment of bank loans
(50,000)
(50,000)
Payment of finance leases obligations
(273,398)
186,711
Dividends paid to equity shareholders
(469,767)
(460,792)
Net cash used in financing activities
(793,165)
(324,081)
Net decrease in cash and cash equivalents
(407,879)
(596,919)
Cash and cash equivalents at beginning of year
737,547
1,334,466
Cash and cash equivalents at end of year
329,668
737,547
TIMBERWISE HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Investing activities
Dividends received
469,767
460,792
Net cash generated from investing activities
469,767
460,792
Financing activities
Dividends paid to equity shareholders
(469,767)
(460,792)
Net cash used in financing activities
(469,767)
(460,792)
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Timberwise Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Drake Mews, Gadbrook Park, Northwich, Cheshire, United Kingdom, CW9 7XF.
The group consists of Timberwise Holdings Limited and all of its subsidiaries.
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
Business combinations
The company accounts for business combinations using the purchase method. The cost of a business combination is the fair value of the consideration given at the date of acquisition plus directly attributable costs. The identifiable assets, liabilities and contingent liabilities acquired are recognised at their fair values at the acquisition date.
No business combinations occurred during the current financial year.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Timberwise Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. Turnover principally consists of remedial property care treatments, which are recognised at the point of which the goods are delivered and legal title is passed.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.6
Intangible fixed assets - goodwill
Goodwill 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 has been fully amortised over its estimated economic life of five to ten years.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
10% on cost
1.8
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:
Plant and equipment
25% on cost
Fixtures and fittings
10% - 25% on cost
Motor vehicles
20% - 33% on cost
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 recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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.
1.11
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.
1.12
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.
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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 group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.14
Equity instruments
Equity instruments issued by the group 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 group.
1.15
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is 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.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
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.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Useful life of intangible assets
The assessment of the useful economic life of the company's internally developed and acquired software and licences is judgemental and can change due to obsolescence due to unforeseen technological developments, and other factors. The useful life of licences represents management's view of the expected term over which the company will receive benefits from the software, and does not exceed the licence term. For internally developed and acquired software the life is based on historical experience with similar products as well as anticipation of future events which may impact their useful economic life.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
13,622,327
12,655,692
2024
2023
£
£
Other revenue
Interest income
281
6,477
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
-
-
Depreciation of owned tangible fixed assets
231,796
206,214
Loss/(profit) on disposal of tangible fixed assets
133
(4,032)
Amortisation of intangible assets
80,673
-
Loss on disposal of intangible assets
30,146
-
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Direct
64
62
-
-
Sales & Distribution
46
39
-
-
Admin
43
45
-
-
Total
153
146
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,965,995
5,519,055
Social security costs
879,642
653,340
-
-
Pension costs
298,866
390,251
7,144,503
6,562,646
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
281
6,477
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
281
6,477
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
4,905
9,862
Other finance costs:
Interest on finance leases and hire purchase contracts
70,359
75,793
Total finance costs
75,264
85,655
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
205,039
31,227
Adjustments in respect of prior periods
(17,820)
Total current tax
187,219
31,227
Deferred tax
Origination and reversal of timing differences
(49,800)
71,670
Total tax charge
137,419
102,897
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
490,563
859,544
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.61%)
122,641
194,346
Tax effect of expenses that are not deductible in determining taxable profit
4,893
(52)
Effect of change in corporation tax rate
-
7,675
Permanent capital allowances in excess of depreciation
20,135
Research and development tax credit
(17,820)
(92,319)
Loss on disposal
7,570
Revenue items capitalised
(5,845)
Enhanced capital allowances
(908)
Taxation charge
137,419
102,897
9
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
469,767
460,792
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
10
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2024
241,812
1,063,878
1,305,690
Additions
208,489
208,489
Disposals
(30,146)
(30,146)
Elimination of goodwill
(241,812)
(241,812)
At 31 December 2024
1,242,221
1,242,221
Amortisation and impairment
At 1 January 2024
241,812
241,812
Amortisation charged for the year
80,673
80,673
Elimination of amortisation
(241,812)
(241,812)
At 31 December 2024
80,673
80,673
Carrying amount
At 31 December 2024
1,161,548
1,161,548
At 31 December 2023
1,063,878
1,063,878
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
668,262
177,568
812,245
1,658,075
Additions
24,623
22,237
571
47,431
Disposals
(50,855)
(50,855)
At 31 December 2024
692,885
199,805
761,961
1,654,651
Depreciation and impairment
At 1 January 2024
460,760
101,404
203,730
765,894
Depreciation charged in the year
61,464
35,038
135,294
231,796
Eliminated in respect of disposals
(36,022)
(36,022)
At 31 December 2024
522,224
136,442
303,002
961,668
Carrying amount
At 31 December 2024
170,661
63,363
458,959
692,983
At 31 December 2023
207,502
76,164
608,515
892,181
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Motor vehicles
453,823
601,763
12
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
1,109,786
1,109,786
Other investments
52,021
52,021
52,021
52,021
1,109,786
1,109,786
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Group
Other
£
Cost or valuation
At 1 January 2024 and 31 December 2024
52,021
Carrying amount
At 31 December 2024
52,021
At 31 December 2023
52,021
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
1,109,786
Carrying amount
At 31 December 2024
1,109,786
At 31 December 2023
1,109,786
13
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Timberwise (UK) Limited
1 Drake Mews Gadbrook Park, Rudheath, Northwich, Cheshire, CW9 7XF
Ordinary
100.00
Wise Solutions Limited
1 Drake Mews Gadbrook Park, Rudheath, Northwich, Cheshire, CW9 7XF
Ordinary
100.00
Basement Systems Limited
1 Drake Mews Gadbrook Park, Rudheath, Northwich, Cheshire, CW9 7XF
Ordinary
100.00
The Basement Sump & Pump Company Limited
1 Drake Mews Gadbrook Park, Rudheath, Northwich, Cheshire, CW9 7XF
Ordinary
100.00
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
103,242
107,797
-
-
Work in progress
58,242
17,777
-
-
161,484
125,574
-
-
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,117,490
1,405,350
Other debtors
489,924
6,725
Prepayments and accrued income
472,485
429,543
2,079,899
1,841,618
-
-
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
50,000
50,000
Obligations under finance leases
19
322,709
339,276
Trade creditors
485,946
433,456
Amounts owed to group undertakings
609,786
609,786
Corporation tax payable
205,039
31,227
Other taxation and social security
604,043
545,262
-
-
Other creditors
637,943
599,995
Accruals and deferred income
361,501
429,927
2,667,181
2,429,143
609,786
609,786
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
20,833
70,833
Obligations under finance leases
19
270,924
527,755
291,757
598,588
-
-
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
70,833
120,833
Payable within one year
50,000
50,000
Payable after one year
20,833
70,833
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Loans and overdrafts
(Continued)
- 27 -
Security is held against the loan, the charge contains a fixed and floating charge on all the property or undertaking of the company.
19
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
322,709
339,276
In two to five years
270,924
527,755
593,633
867,031
-
-
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Security is held against the finance obligations. the charge contains a fixed and floating charge on all the property or undertaking of the company.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
173,246
223,046
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
223,046
-
Credit to profit or loss
(49,800)
-
Liability at 31 December 2024
173,246
-
The deferred tax liability set out above is expected to reverse and relates to accelerated capital allowances that are expected to mature within the same period.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
298,866
390,251
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
22
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
800
800
800
800
Ordinary B of £1 each
197
197
197
197
Ordinary C of £1 each
1
1
1
1
Ordinary D of £1 each
1
1
1
1
Ordinary E of £1 each
1
1
1
1
1,000
1,000
1,000
1,000
Post year end, the total share capital was transferred to MAGIE Investments Limited.
23
Operating lease commitments
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
24
Controlling party
The controlling party by virtue of their controlling interest in the business is Timberwise Holdings Limited. Then from October 2024 the ultimate controlling party is Magie Investments Limited.
TIMBERWISE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
25
Cash generated from group operations
2024
2023
£
£
Profit after taxation
353,144
756,647
Adjustments for:
Taxation charged
137,419
102,897
Finance costs
75,264
85,655
Investment income
(281)
(6,477)
Loss/(gain) on disposal of tangible fixed assets
133
(4,032)
Loss on disposal of intangible assets
30,146
-
Amortisation and impairment of intangible assets
80,673
-
Depreciation and impairment of tangible fixed assets
231,796
206,214
Movements in working capital:
Increase in stocks
(35,910)
(23,162)
(Increase)/decrease in debtors
(238,281)
186,430
Increase/(decrease) in creditors
80,793
(529,914)
Cash generated from operations
714,896
774,258
26
Cash generated from operations - company
2024
2023
£
£
Profit after taxation
469,767
460,792
Adjustments for:
Investment income
(469,767)
(460,792)
Cash generated from operations
-
-
27
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
737,547
(407,879)
329,668
Borrowings excluding overdrafts
(120,833)
50,000
(70,833)
Obligations under finance leases
(867,031)
273,398
(593,633)
(250,317)
(84,481)
(334,798)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mrs A J EdwardsMr M J EdwardsG W Edwardsfalse05101213bus:Consolidated2024-01-012024-12-31051012132024-01-012024-12-3105101213bus:Director22024-01-012024-12-3105101213bus:CompanySecretary12024-01-012024-12-3105101213bus:Director12024-01-012024-12-3105101213bus:RegisteredOffice2024-01-012024-12-31051012132024-12-3105101213bus:Consolidated2024-12-3105101213bus:Consolidated2023-01-012023-12-31051012132023-01-012023-12-3105101213core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3105101213core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3105101213core:Goodwillbus:Consolidated2024-12-3105101213core:ComputerSoftwarebus:Consolidated2024-12-3105101213core:Goodwillbus:Consolidated2023-12-3105101213core:ComputerSoftwarebus:Consolidated2023-12-3105101213bus:Consolidated2023-12-3105101213core:PlantMachinerybus:Consolidated2024-12-3105101213core:FurnitureFittingsbus:Consolidated2024-12-3105101213core:MotorVehiclesbus:Consolidated2024-12-3105101213core:PlantMachinerybus:Consolidated2023-12-3105101213core:FurnitureFittingsbus:Consolidated2023-12-3105101213core:MotorVehiclesbus:Consolidated2023-12-31051012132023-12-3105101213core:ShareCapitalbus:Consolidated2024-12-3105101213core:ShareCapitalbus:Consolidated2023-12-3105101213core:SharePremiumbus:Consolidated2024-12-3105101213core:SharePremiumbus:Consolidated2023-12-3105101213core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3105101213core:ShareCapital2024-12-3105101213core:ShareCapital2023-12-3105101213core:SharePremium2024-12-3105101213core:SharePremium2023-12-3105101213core:ShareCapitalbus:Consolidated2022-12-3105101213core:SharePremiumbus:Consolidated2022-12-31051012132022-12-3105101213core:ShareCapital2022-12-3105101213core:SharePremium2022-12-3105101213core:RetainedEarningsAccumulatedLosses2022-12-3105101213core:RetainedEarningsAccumulatedLosses2023-12-3105101213core:RetainedEarningsAccumulatedLosses2024-12-3105101213bus:Consolidated2022-12-3105101213core:Goodwill2024-01-012024-12-3105101213core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105101213core:ComputerSoftware2024-01-012024-12-3105101213core:PlantMachinery2024-01-012024-12-3105101213core:FurnitureFittings2024-01-012024-12-3105101213core:MotorVehicles2024-01-012024-12-3105101213core:UKTaxbus:Consolidated2024-01-012024-12-3105101213core:UKTaxbus:Consolidated2023-01-012023-12-3105101213bus:Consolidated12024-01-012024-12-3105101213bus:Consolidated12023-01-012023-12-3105101213bus:Consolidated22024-01-012024-12-3105101213bus:Consolidated22023-01-012023-12-3105101213bus:Consolidated32024-01-012024-12-3105101213bus:Consolidated32023-01-012023-12-3105101213core:Goodwillbus:Consolidated2023-12-3105101213core:ComputerSoftwarebus:Consolidated2023-12-3105101213bus:Consolidated2023-12-3105101213core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3105101213core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3105101213core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3105101213core:Goodwillbus:Consolidated2024-01-012024-12-3105101213core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3105101213core:PlantMachinerybus:Consolidated2023-12-3105101213core:FurnitureFittingsbus:Consolidated2023-12-3105101213core:MotorVehiclesbus:Consolidated2023-12-3105101213core:PlantMachinerybus:Consolidated2024-01-012024-12-3105101213core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3105101213core:MotorVehiclesbus:Consolidated2024-01-012024-12-3105101213core:MotorVehicles2024-12-3105101213core:MotorVehicles2023-12-3105101213core:Subsidiary12024-01-012024-12-3105101213core:Subsidiary22024-01-012024-12-3105101213core:Subsidiary32024-01-012024-12-3105101213core:Subsidiary42024-01-012024-12-3105101213core:Subsidiary112024-01-012024-12-3105101213core:Subsidiary222024-01-012024-12-3105101213core:Subsidiary332024-01-012024-12-3105101213core:Subsidiary442024-01-012024-12-3105101213core:CurrentFinancialInstruments2024-12-3105101213core:CurrentFinancialInstruments2023-12-3105101213core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105101213core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3105101213core:WithinOneYearbus:Consolidated2024-12-3105101213core:WithinOneYearbus:Consolidated2023-12-3105101213core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105101213core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105101213core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3105101213core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3105101213core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105101213core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105101213core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3105101213core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3105101213core:Non-currentFinancialInstruments2024-12-3105101213core:Non-currentFinancialInstruments2023-12-3105101213core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105101213core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3105101213core:WithinOneYear2024-12-3105101213core:WithinOneYear2023-12-3105101213core:BetweenTwoFiveYearsbus:Consolidated2024-12-3105101213core:BetweenTwoFiveYearsbus:Consolidated2023-12-3105101213core:BetweenTwoFiveYears2024-12-3105101213core:BetweenTwoFiveYears2023-12-3105101213bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105101213bus:FRS1022024-01-012024-12-3105101213bus:Audited2024-01-012024-12-3105101213bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3105101213bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP