Company registration number 05586661 (England and Wales)
VISION LINENS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
VISION LINENS GROUP LIMITED
COMPANY INFORMATION
Directors
M Doyle
T Bolden
M Ryan
J Storie
Company number
05586661
Registered office
Darwen House
Walker Industrial Estate
Blackburn
Lancashire
BB1 2QE
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Bankers
Lloyds TSB
8th Floor
40 Spring Gardens
Manchester
M2 1EN
VISION LINENS GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 23
VISION LINENS GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair review of the business
We are pleased to report results for the year with turnover of £31.8m (2023: £33.2m). There is an operating profit of £0.6m (2023: loss £1.3m). The company net asset worth as at 31 December 2024 is £6.2m (2023: £5.7m).
Principal risks and uncertainties
Competitive risk
The company is exposed to certain customer contracts which are subject to periodic competitive tender. Renewal of these contracts is uncertain and based on financial and performance criteria. The company maintains a close involvement in customer service matters and bidding processes.
Financial risk
The company has established a financial management framework whose primary objective is to protect the company from events that hinder the achievement of the company’s performance objectives.
The objectives aim to limit undue credit exposure, ensure sufficient working capital exists by focusing on disciplined purchasing and stock control policies and monitor the management of operations at a business unit level.
Financial Instruments
The group uses various types of forward foreign currency contracts to reduce exposure to the variability of foreign exchange rates by fixing a proportion of the rate of any material payments in a foreign currency. A proportion of US Dollar and Euro payments and receipts are matched to create a natural hedge. We also purchase some dollars at spot rate to further manage our currency exposure.
Credit, price, liquidity and cash flow risk
Credit risk is the risk that a customer will fail (causing a financial loss) to discharge an obligation. Company policies are aimed at minimising such losses, and require that credit terms are only granted to customers who demonstrate an appropriate payment history and satisfy credit worthiness procedures.
The company limits individual trade debtor credit exposure through insurance cover/limits provided by third party institutions. Price risk arises because of changes in, for example, purchasing costs not matched concurrently with prices passed on to customers.
Liquidity risk is the risk that the company will encounter difficulty in meeting obligations associated with financial liabilities. The company aims to mitigate liquidity risk by managing cash generation by its operations, applying cash collection targets throughout the group and insisting on tight purchasing controls and minimum stock turn parameters. The company also manages liquidity risk via revolving credit facilities and long term debt.
Cash flow risk is the risk of exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability such as future payments and receipts relating to particular supply and sale contracts. The company manages this risk, where significant, by use of derivatives as explained above.
Key performance indicators
The company monitors its financial trading Key Performance Indicators ("KPI") on a monthly basis. The main financial KPIs produced and reviewed by the group include:
- Gross margin 21.4% (2023: 24.5%)
- EBITDA margin 1.2% (2023: -3.9%)
- Stock turnover 2.3 (2023: 2.5)
- Current assets as % of current liabilities (current ratio) 75% (2023: 76%)
No significant non-financial KPI’s are currently reviewed.
VISION LINENS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future developments
The Board will continue to invest in the strategic priority of the business which is the development of key customers and key territories. We continue to increase the global penetration of our sourcing and sales activities, coupled with the ongoing marketing of our brands and services to support the identified growth of the business. On a selective basis, they will consider acquiring related businesses in order to grow the footprint or capabilities of the company going forward.
The directors are confident that the strategic initiatives taken will continue profitability in FY 2025.
..............................
M Doyle
Director
Date: .............................................
VISION LINENS GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of the provision of support services to its subsidiaries and their customers, including purchasing coordination, supply chain management, distribution organisation, marketing, financial and treasury activities.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
No preference dividends were paid.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M Doyle
L Thomas
(Resigned 12 March 2024)
T Bolden
M Ryan
J Storie
S Burns
(Resigned 4 March 2025)
W Donaldson
(Appointed 6 April 2024 and resigned 11 July 2025)
Auditor
Pierce C A Limited were re-appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
M Doyle
Director
30 September 2025
VISION LINENS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
VISION LINENS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF VISION LINENS GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Vision Linens Group Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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 company's affairs as at 31 December 2024 and of its loss 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 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
VISION LINENS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF VISION LINENS GROUP LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:
The nature of the industry and the company’s control environment.
Results of our enquiries of management.
The company’s procedures and controls on compliance with laws and regulations and the risks of fraud.
Discussions among the audit engagement team concerning potential indicators of fraud.
We are also required to perform specific procedures to respond to the risk of management override.
As a result of our audit procedures we did not identify a material risk of fraud or other non-compliance with laws and regulations.
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.
VISION LINENS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF VISION LINENS GROUP LIMITED
- 7 -
This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Simon Diggle (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited
30 September 2025
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
VISION LINENS GROUP LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
261,751
226,709
Administrative expenses
(5,357,638)
(5,579,470)
Other operating income
4,641,299
5,689,749
Operating (loss)/profit
4
(454,588)
336,988
Interest payable and similar expenses
7
(42,706)
(15,964)
(Loss)/profit before taxation
(497,294)
321,024
Tax on (loss)/profit
8
138,779
(37,896)
(Loss)/profit for the financial year
(358,515)
283,128
The profit and loss account has been prepared on the basis that all operations are continuing operations.
VISION LINENS GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
9
117,214
Tangible assets
10
563,725
518,284
Investments
11
10,382,780
10,382,780
11,063,719
10,901,064
Current assets
Debtors falling due after more than one year
13
313,781
179,100
Debtors falling due within one year
13
2,231,524
2,195,411
Cash at bank and in hand
20,444
29,108
2,565,749
2,403,619
Creditors: amounts falling due within one year
14
(6,174,944)
(5,425,842)
Net current liabilities
(3,609,195)
(3,022,223)
Total assets less current liabilities
7,454,524
7,878,841
Provisions for liabilities
Deferred tax liability
16
65,802
-
(65,802)
Net assets
7,454,524
7,813,039
Capital and reserves
Called up share capital
18
1,588,452
1,588,452
Share premium account
1,223,161
1,223,161
Other reserves
(5,594)
(5,594)
Profit and loss reserves
4,648,505
5,007,020
Total equity
7,454,524
7,813,039
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:
M Doyle
Director
Company registration number 05586661 (England and Wales)
VISION LINENS GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Currency translation reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
1,588,452
1,223,161
(5,594)
4,723,892
7,529,911
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
283,128
283,128
Balance at 31 December 2023
1,588,452
1,223,161
(5,594)
5,007,020
7,813,039
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
-
(358,515)
(358,515)
Balance at 31 December 2024
1,588,452
1,223,161
(5,594)
4,648,505
7,454,524
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Vision Linens Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Darwen House, Walker Industrial Estate, Blackburn, Lancashire, BB1 2QE.
1.1
Basis of preparation
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.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
The financial statements of the company are consolidated in the financial statements of Vision Linens Global Limited. These consolidated financial statements are available from its registered office, Darwen House, Walker Industrial Estate, Blackburn, Lancashire, BB1 2QE.
1.2
Going concern
The company participates in shared banking arrangements with fellow group companies.
The financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.
The directors of the Vision Linens group have reviewed the company's future cash requirements which indicate that, taking account of reasonably possible downsides, the Group will have sufficient funds, through funding from its existing facilities, to meet its liabilities as they fall due for the foreseeable future.
The company's fellow group companies have indicated their intention to continue to make available such funds as are needed by the company for the foreseeable future. As with any company placing reliance on other group entities for financial support, the directors acknowledge that there can be no certainty that this support will continue although, at the date of approval of these financial statements, they have no reason to believe that it will not do so.
Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least twelve months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.4
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.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
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
Not depreciated
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Plant and equipment
20% - 33% straight line
Fixtures and fittings
20% straight line
Computers
33% straight line
Motor vehicles
20% straight line
Website
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Fixed asset investments
Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
As lessor
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
The directors do not believe that there are any accounting policies that would be likely to produce materially different results should there be a change to the underlying judgements, estimates and assumptions.
3
Turnover and other revenue
2024
2023
£
£
Other revenue
Rent receivable from group companies
2,528,522
2,544,797
Management charges from group companies
3,212,777
3,144,952
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(49,469)
(705)
Fees payable to the company's auditor for the audit of the company's financial statements
5,000
5,000
Depreciation of owned tangible fixed assets
217,563
195,272
Depreciation of tangible fixed assets held under finance leases
5,362
19,174
Operating lease charges
1,041,782
979,007
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Directors
5
6
Sales and distribution
33
31
Management and administration
21
18
Total
59
55
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 17 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,938,410
1,993,657
Social security costs
220,102
208,094
Pension costs
89,612
53,104
2,248,124
2,254,855
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
345,188
514,499
Company pension contributions to defined contribution schemes
48,618
18,447
393,806
532,946
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
155,925
157,828
Company pension contributions to defined contribution schemes
3,537
3,850
7
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
42,376
14,237
Interest on finance leases and hire purchase contracts
330
1,727
42,706
15,964
8
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
(138,779)
37,896
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 18 -
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(497,294)
321,024
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
(124,324)
75,441
Group relief
(37,567)
Permanent capital allowances in excess of depreciation
4,700
Other permanent differences
18
Deferred tax adjustments in respect of prior years
(14,473)
(4,678)
Taxation (credit)/charge for the year
(138,779)
37,896
9
Intangible fixed assets
Software
£
Cost
At 1 January 2024
Additions
117,214
At 31 December 2024
117,214
Amortisation and impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
117,214
At 31 December 2023
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
10
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Website
Total
£
£
£
£
£
£
Cost
At 1 January 2024
355,681
848,541
684,444
82,876
267,089
2,238,631
Additions
61,673
87,458
34,604
84,631
268,366
At 31 December 2024
417,354
935,999
719,048
82,876
351,720
2,506,997
Depreciation and impairment
At 1 January 2024
276,543
548,262
620,775
80,114
194,653
1,720,347
Depreciation charged in the year
25,310
98,210
46,973
2,762
49,670
222,925
At 31 December 2024
301,853
646,472
667,748
82,876
244,323
1,943,272
Carrying amount
At 31 December 2024
115,501
289,527
51,300
107,397
563,725
At 31 December 2023
79,138
300,279
63,669
2,762
72,436
518,284
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and equipment
4,981
7,580
Motor vehicles
2,763
4,981
10,343
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
10,382,780
10,382,780
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
L Whitaker Services Limited
1
Ordinary
100.00
0
HLL Linens Limited
1
Ordinary
100.00
0
Vision Support Services Limited
1
Ordinary
100.00
0
Lissadell Liddell Ireland Limited
2
Ordinary
100.00
0
Vision Support Services Mauritius Limited
4
Ordinary
100.00
0
Vision Support Services Ningbo Limited
5
Ordinary
0
100.00
Vision Support Services Pakistan (Private) Limited
6
Ordinary
0
100.00
VSS Sourcing (India) Pvt Limited
7
Ordinary
0
100.00
Vision Asia Limited
8
Ordinary
100.00
0
Vision Support Services Europe Limited
9
Ordinary
100.00
0
Vision Support Trading LLC
10
Ordinary
80.00
0
VSS Support Global Private Limited
11
Ordinary
100.00
0
Vision Support Services (Shanghai) Limited
3
Ordinary
0
80.00
VSS Global Support Private Limited (India)
7
Ordinary
100.00
0
Registered office addresses (all UK unless otherwise indicated):
1
Darwen House, Walker Road, Guide, Blackburn, BB1 2QE
2
FDW House, Dundalk, Co Louth
3
Room J3994, No. 1 Building, 2222 Huancheng Road, Juyuan New District, Jiading District, Shanghai
4
C/o Inter Ocean Management Limited, Suite 320, 3rd Floor, Barkly Wharf, Le Caudan Waterfront, Port Louis
5
Room 902, A2 Bldg, Li Yuan, Shang Du, 201 Lantian Rd, Ningbo, Zhejiang, China
6
7-A Canal View Housing Society, Canal Road, Lahore, 54810
7
JRA - 23/Gouri Jayanagar Road, Maradu Cochin Kerela, 682304, Kochi
8
Room 201, 2/F, Hoi Kiu Commercial Building, 158 Connaught Road Central
9
Mounttown Road Lower, Dun Laoghaire, Co Dublin
10
B2B Building, Office No. 1901, Business Bay, Dubai, UAE
11
13, II Floor, Sapthagiri Enclave, Sivaram Nagar, Ramanathapuram, Coimbatore - 641045
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,734
616
Corporation tax recoverable
30,000
Amounts owed by group undertakings
1,425,225
1,116,204
Other debtors
351,375
706,557
Prepayments and accrued income
452,190
342,034
2,231,524
2,195,411
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Debtors
(Continued)
- 21 -
2024
2023
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
240,784
179,100
Deferred tax asset (note 16)
72,997
313,781
179,100
Total debtors
2,545,305
2,374,511
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
15
25,172
Trade creditors
393,305
286,448
Amounts owed to group undertakings
5,579,546
4,704,744
Corporation tax
5,412
Other taxation and social security
64,174
58,399
Accruals and deferred income
132,507
351,079
6,174,944
5,425,842
15
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
25,172
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Net obligations under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
16
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
-
68,945
(62,049)
-
Tax losses
-
-
133,997
-
Retirement benefit obligations
-
-
1,049
-
Other short-term differences
-
(3,143)
-
-
-
65,802
72,997
-
2024
Movements in the year:
£
Liability at 1 January 2024
65,802
Credit to profit or loss
(138,799)
Asset at 31 December 2024
(72,997)
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
89,612
53,104
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
110,000
110,000
1,100
1,100
Ordinary A shares of 1p each
143,846
143,846
1,438
1,438
Ordinary B shares of 1p each
28,205
28,205
282
282
282,051
282,051
2,820
2,820
VISION LINENS GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Share capital
(Continued)
- 23 -
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
Non-redeemable preference shares of £1 each
1,585,632
1,585,632
1,585,632
1,585,632
Preference shares classified as equity
1,585,632
1,585,632
Total equity share capital
1,588,452
1,588,452
19
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
458,022
720,987
Years 2-5
429,698
887,151
887,720
1,608,138
20
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
£
£
Acquisition of tangible fixed assets
204,980
-
21
Ultimate controlling party
The largest group in which the results of the company are consolidated is that headed by Vision Linens Global Limited, a company incorporated in the UK with the same registered address as the company. The consolidated financial statements of this group are available to the public and may be obtained from Companies House, Crown Way, Maindy, Cardiff, UK.
Vision Linens Global Limited is a wholly owned subsidiary of WestPoint VSS Holding LLC, its immediate parent undertaking.
Westpoint VSS Holding LLC is owned by Icahn Enterprises L.P.. The directors consider Icahn Enterprises L.P. to be the ultimate parent company and controlling party. The registered office address of Icahn Enterprises L.P. is 767 Fifth Avenue, Suite 4700, New York, NY 10153.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200M DoyleL ThomasT BoldenM RyanJ StorieS BurnsW DonaldsonSimon Diggle055866612024-01-012024-12-3105586661bus:Director12024-01-012024-12-3105586661bus:Director32024-01-012024-12-3105586661bus:Director42024-01-012024-12-3105586661bus:Director52024-01-012024-12-3105586661bus:Director22024-01-012024-12-3105586661bus:Director62024-01-012024-12-3105586661bus:Director72024-01-012024-12-3105586661bus:RegisteredOffice2024-01-012024-12-31055866612024-12-31055866612023-01-012023-12-3105586661core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3105586661core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3105586661core:IntangibleAssetsOtherThanGoodwill2024-12-3105586661core:IntangibleAssetsOtherThanGoodwill2023-12-3105586661core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3105586661core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31055866612023-12-3105586661core:PlantMachinery2024-12-3105586661core:FurnitureFittings2024-12-3105586661core:ComputerEquipment2024-12-3105586661core:MotorVehicles2024-12-3105586661core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3105586661core:PlantMachinery2023-12-3105586661core:FurnitureFittings2023-12-3105586661core:ComputerEquipment2023-12-3105586661core:MotorVehicles2023-12-3105586661core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3105586661core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105586661core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105586661core:ShareCapital2024-12-3105586661core:ShareCapital2023-12-3105586661core:SharePremium2024-12-3105586661core:SharePremium2023-12-3105586661core:OtherMiscellaneousReserve2024-12-3105586661core:OtherMiscellaneousReserve2023-12-3105586661core:RetainedEarningsAccumulatedLosses2024-12-3105586661core:RetainedEarningsAccumulatedLosses2023-12-3105586661core:ShareCapital2022-12-3105586661core:SharePremium2022-12-3105586661core:ForeignCurrencyTranslationReserve2022-12-3105586661core:RetainedEarningsAccumulatedLosses2022-12-3105586661core:ForeignCurrencyTranslationReserve2023-12-3105586661core:ForeignCurrencyTranslationReserve2024-12-3105586661core:ShareCapitalOrdinaryShareClass12024-12-3105586661core:ShareCapitalOrdinaryShareClass12023-12-3105586661core:ShareCapitalOrdinaryShareClass22024-12-3105586661core:ShareCapitalOrdinaryShareClass22023-12-3105586661core:ShareCapitalOrdinaryShareClass32024-12-3105586661core:ShareCapitalOrdinaryShareClass32023-12-3105586661core:ShareCapitalOrdinaryShares2024-12-3105586661core:ShareCapitalOrdinaryShares2023-12-3105586661core:ShareCapitalPreferenceShareClass12024-12-3105586661core:ShareCapitalPreferenceShareClass12023-12-3105586661core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105586661core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105586661core:PlantMachinery2024-01-012024-12-3105586661core:FurnitureFittings2024-01-012024-12-3105586661core:ComputerEquipment2024-01-012024-12-3105586661core:MotorVehicles2024-01-012024-12-3105586661core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3105586661core:UKTax2024-01-012024-12-3105586661core:UKTax2023-01-012023-12-310558666112024-01-012024-12-310558666112023-01-012023-12-3105586661core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3105586661core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3105586661core:PlantMachinery2023-12-3105586661core:FurnitureFittings2023-12-3105586661core:ComputerEquipment2023-12-3105586661core:MotorVehicles2023-12-3105586661core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31055866612023-12-3105586661core:Non-currentFinancialInstruments2024-12-3105586661core:Non-currentFinancialInstruments2023-12-3105586661core:Subsidiary12024-01-012024-12-3105586661core:Subsidiary22024-01-012024-12-3105586661core:Subsidiary32024-01-012024-12-3105586661core:Subsidiary42024-01-012024-12-3105586661core:Subsidiary52024-01-012024-12-3105586661core:Subsidiary62024-01-012024-12-3105586661core:Subsidiary72024-01-012024-12-3105586661core:Subsidiary82024-01-012024-12-3105586661core:Subsidiary92024-01-012024-12-3105586661core:Subsidiary102024-01-012024-12-3105586661core:Subsidiary112024-01-012024-12-3105586661core:Subsidiary122024-01-012024-12-3105586661core:Subsidiary132024-01-012024-12-3105586661core:Subsidiary142024-01-012024-12-3105586661core:Subsidiary112024-01-012024-12-3105586661core:Subsidiary222024-01-012024-12-3105586661core:Subsidiary332024-01-012024-12-3105586661core:Subsidiary442024-01-012024-12-3105586661core:Subsidiary552024-01-012024-12-3105586661core:Subsidiary662024-01-012024-12-3105586661core:Subsidiary772024-01-012024-12-3105586661core:Subsidiary882024-01-012024-12-3105586661core:Subsidiary992024-01-012024-12-3105586661core:Subsidiary10102024-01-012024-12-3105586661core:Subsidiary11112024-01-012024-12-3105586661core:Subsidiary12122024-01-012024-12-3105586661core:Subsidiary13132024-01-012024-12-3105586661core:Subsidiary14142024-01-012024-12-3105586661core:CurrentFinancialInstruments2024-12-3105586661core:CurrentFinancialInstruments2023-12-3105586661core:AfterOneYear2024-12-3105586661core:AfterOneYear2023-12-3105586661core:WithinOneYear2024-12-3105586661core:WithinOneYear2023-12-3105586661bus:OrdinaryShareClass12024-01-012024-12-3105586661bus:OrdinaryShareClass22024-01-012024-12-3105586661bus:OrdinaryShareClass32024-01-012024-12-3105586661bus:PreferenceShareClass12024-01-012024-12-3105586661bus:OrdinaryShareClass12024-12-3105586661bus:OrdinaryShareClass12023-12-3105586661bus:OrdinaryShareClass22024-12-3105586661bus:OrdinaryShareClass22023-12-3105586661bus:OrdinaryShareClass32024-12-3105586661bus:OrdinaryShareClass32023-12-3105586661bus:AllOrdinaryShares2024-12-3105586661bus:AllOrdinaryShares2023-12-3105586661bus:PreferenceShareClass12024-12-3105586661bus:PreferenceShareClass12023-12-3105586661core:BetweenTwoFiveYears2024-12-3105586661bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105586661bus:FRS1022024-01-012024-12-3105586661bus:Audited2024-01-012024-12-3105586661bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP