Company registration number 5631708 (England and Wales)
VALEFRESCO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
VALEFRESCO LIMITED
COMPANY INFORMATION
Directors
Mr O V Pilade
Mr G Pilade
Mr G Mauro
Mr N Mauro
Mr O V Mauro
Secretary
Mr N Mauro
Company number
5631708
Registered office
Laurels Road
Offenham
Evesham
Worcestershire
United Kingdom
WR11 8RE
Auditor
Azets Audit Services
Epsilon House
The Square
Gloucester Business Park
Gloucester
United Kingdom
GL3 4AD
VALEFRESCO LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group statement of financial position
8
Company statement of financial position
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 34
VALEFRESCO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The principal activity of the group is cultivation of horticultural produce within the UK, supplying markets and wholesalers with a variety of vegetable and leaf products. The majority of business takes place in the United Kingdom.
Results and performance
The group's turnover continued to surpassed £24 million for a second year in a row. Turnover saw a £163k increase on the previous year while keeping costs controlled resulting in a increase in gross profit of 13.6% (2023: 11.7%).
Strategy
The group strategy is to continue to consolidate its position as a leading vegetable and leaf product producer.
Principal risks and uncertainties
The principal risk and uncertainty the group faces is the weather. The weather significantly influences the yield and crop cycle of the company's produce. Poor weather results in increased reliance on imports from Europe at a much reduced profit margin.
The group has taken steps to mitigate this risk by increasing the use of polytunnels and greenhouses. These both shelter the produce and extend the growing season by several weeks. The greenhouses also help maintain optimal growing conditions.
The group is exposed to changes in foreign exchange rates, particularly the Euro. However the company mitigates some of this risk by careful currency management and forward exchange practices.
Ongoing inflation and interest rate rises present a further challenge in the medium term. To address these, the group is communicating earlier than usual with customers about price increases and has accelerated a strategy to expand its capability to grow product through the winter, thus reducing the reliance on relatively expensive imported produce. The group is also conducting a through review of its operating costs and margins with a view to improving processes and consolidating its output.
Key performance indicators
2024 2023
Turnover £24.2m £24.0m
Gross profit percentage 13.3% 11.7%
Net profit / (loss) percentage (3.5)% 0.87%
Mr O V Pilade
Director
30 September 2025
VALEFRESCO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of growing of horticultural produce.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £140,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr O V Pilade
Mr G Pilade
Mr G Mauro
Mr N Mauro
Mr O V Mauro
Auditor
In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the group will be put at a General Meeting.
Statement of directors' responsibilities
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 group and company, and of the profit or loss of the group 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;
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 directors are 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. They are 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.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of trueReview of Business and Results and Performance of the company for the year.
VALEFRESCO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
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.
On behalf of the board
Mr O V Pilade
Director
30 September 2025
VALEFRESCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VALEFRESCO LIMITED
- 4 -
Opinion
We have audited the financial statements of Valefresco 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 statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group 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 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 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 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 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 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.
VALEFRESCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VALEFRESCO LIMITED
- 5 -
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 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 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 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 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 directors either intend to liquidate the parent 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.
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.
VALEFRESCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VALEFRESCO LIMITED
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
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.
Rebecca Hudson (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
30 September 2025
Chartered Accountants
Statutory Auditor
Epsilon House
The Square
Gloucester Business Park
Gloucester
United Kingdom
GL3 4AD
VALEFRESCO LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Revenue
3
24,185,460
24,021,698
Cost of sales
(20,950,602)
(21,218,534)
Gross profit
3,234,858
2,803,164
Administrative expenses
(3,820,454)
(4,038,409)
Other operating income
534,283
445,406
Exceptional item
4
1,269,910
Operating (loss)/profit
5
(51,313)
480,071
Investment income
9
117,606
Finance costs
10
(662,083)
(591,893)
Other gains and losses
11
(255,000)
319,713
(Loss)/profit before taxation
(850,790)
207,891
Tax on (loss)/profit
12
290,408
22,878
(Loss)/profit for the financial year
(560,382)
230,769
Other comprehensive income
Currency translation loss taken to retained earnings
(2,663)
(5,710)
Total comprehensive income for the year
(563,045)
225,059
(Loss)/profit for the financial year is attributable to:
- Owners of the parent company
(559,774)
246,056
- Non-controlling interests
(608)
(15,287)
(560,382)
230,769
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(562,437)
240,346
- Non-controlling interests
(608)
(15,287)
(563,045)
225,059
The income statement has been prepared on the basis that all operations are continuing operations.
VALEFRESCO LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Non-current assets
Intangible assets
14
6,223
6,491
Property, plant and equipment
15
12,724,882
13,296,048
Investment property
16
795,000
1,050,000
Investments
17
9,236
9,236
13,535,341
14,361,775
Current assets
Inventories
19
930,801
1,019,850
Trade and other receivables
20
4,441,922
5,045,394
Cash and cash equivalents
261,850
153,179
5,634,573
6,218,423
Current liabilities
21
(5,613,252)
(5,771,632)
Net current assets
21,321
446,791
Total assets less current liabilities
13,556,662
14,808,566
Non-current liabilities
22
(8,206,545)
(8,628,811)
Provisions for liabilities
Deferred tax liability
25
12,544
133,853
(12,544)
(133,853)
Net assets
5,337,573
6,045,902
Equity
Called up share capital
28
120
120
Other reserves
15,348
20,632
Non-distributable profits reserve
29
290,044
73,444
Distributable retained earnings
4,953,857
5,872,894
Equity attributable to owners of the parent company
5,259,369
5,967,090
Non-controlling interests
78,204
78,812
5,337,573
6,045,902
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 O V Pilade
Director
Company registration number 5631708 (England and Wales)
VALEFRESCO LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
15
12,634,539
13,201,808
Investment property
16
795,000
1,050,000
Investments
17
18,450
18,450
13,447,989
14,270,258
Current assets
Inventories
19
930,222
1,017,279
Trade and other receivables falling due after more than one year
20
1,130,964
1,021,853
Trade and other receivables falling due within one year
20
3,197,197
3,981,756
Cash and cash equivalents
244,771
69,170
5,503,154
6,090,058
Current liabilities
21
(5,567,692)
(5,735,949)
Net current (liabilities)/assets
(64,538)
354,109
Total assets less current liabilities
13,383,451
14,624,367
Non-current liabilities
22
(8,206,545)
(8,628,811)
Provisions for liabilities
Deferred tax liability
25
12,544
133,853
(12,544)
(133,853)
Net assets
5,164,362
5,861,703
Equity
Called up share capital
28
120
120
Non-distributable profits reserve
29
290,044
73,444
Distributable retained earnings
4,874,198
5,788,139
Total equity
5,164,362
5,861,703
As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s loss for the year was £557,341 (2023 - £307,204 profit).
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 O V Pilade
Director
Company registration number 5631708 (England and Wales)
VALEFRESCO LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Other reserves
Non distributable profits
Retained earnings
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
Balance at 1 January 2023
120
20,632
73,444
5,772,548
5,866,744
94,099
5,960,843
Year ended 31 December 2023:
Profit for the year
-
-
-
246,056
246,056
(15,287)
230,769
Other comprehensive income:
Currency translation differences
-
-
-
(5,710)
(5,710)
-
(5,710)
Total comprehensive income
-
-
-
240,346
240,346
(15,287)
225,059
Dividends
13
-
-
-
(140,000)
(140,000)
-
(140,000)
Balance at 31 December 2023
120
20,632
73,444
5,872,894
5,967,090
78,812
6,045,902
Year ended 31 December 2024:
Loss for the year
-
-
216,600
(776,374)
(559,774)
(608)
(560,382)
Other comprehensive income:
Currency translation differences
-
-
-
(2,663)
(2,663)
-
(2,663)
Total comprehensive income
-
-
216,600
(779,037)
(562,437)
(608)
(563,045)
Dividends
13
-
-
-
(140,000)
(140,000)
-
(140,000)
Other movements
-
(5,284)
-
-
(5,284)
-
(5,284)
Balance at 31 December 2024
120
15,348
290,044
4,953,857
5,259,369
78,204
5,337,573
VALEFRESCO LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Non distributable profits
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 January 2023
120
73,444
5,620,935
5,694,499
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
307,204
307,204
Dividends
13
-
-
(140,000)
(140,000)
Balance at 31 December 2023
120
73,444
5,788,139
5,861,703
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
(557,341)
(557,341)
Dividends
13
-
-
(140,000)
(140,000)
Transfer between funds
-
216,600
(216,600)
-
Balance at 31 December 2024
120
290,044
4,874,198
5,164,362
VALEFRESCO LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
34
1,006,947
(166,695)
Interest paid
(662,083)
(591,893)
Income taxes refunded
158,368
175,665
Net cash inflow/(outflow) from operating activities
503,232
(582,923)
Investing activities
Purchase of property, plant and equipment
(40,268)
(483,467)
Proceeds from disposal of property, plant and equipment
37,383
2,183,176
Repayment of loans
(92,453)
-
Net cash (used in)/generated from investing activities
(95,338)
1,699,709
Financing activities
Repayment of bank loans
(209,501)
(225,912)
Payment of finance leases obligations
(587,918)
(410,383)
Dividends paid to equity shareholders
(140,000)
(140,000)
Net cash used in financing activities
(937,419)
(776,295)
Net (decrease)/increase in cash and cash equivalents
(529,525)
340,491
Cash and cash equivalents at beginning of year
(1,128,178)
(1,468,669)
Cash and cash equivalents at end of year
(1,657,703)
(1,128,178)
Relating to:
Cash at bank and in hand
261,850
153,179
Bank overdrafts included in creditors payable within one year
(1,919,553)
(1,281,357)
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information
Valefresco Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Laurels Road, Offenham, Evesham, Worcestershire, United Kingdom, WR11 8RE.
The group consists of Valefresco 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.
The 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 for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.3
Basis of consolidation
The consolidated financial statements incorporate those of Valefresco Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.
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.
1.4
Going concern
At the time of approving the financial statements, the Directors have considered the future cash requirements of the company, performance of the company year to date and forecasts of trading performance and cashflow for the following year. The company has also benefitted from the repayment of a large loan from a connected company. The directors have held conversations with their bankers who have indicated they will continue to support the company to a level which, along with current trading performance and forecast future performance, allows the directors to adopt a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Revenue
Revenue 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.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliably.
1.6
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:
Patents & licences
Life of asset
Development costs
Life of asset
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.7
Property, plant and equipment
Property, plant and equipment 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:
Freehold land and buildings
2% - 7% on cost of buildings, Nil on Land
Leasehold improvements
5% - 12.5% on cost
Plant and equipment
10% on cost
Fixtures and fittings
10% on cost
Computers
25% on cost
Motor vehicles
20% reducing balance
Freehold land is not depreciated.
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 income statement.
1.8
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.9
Non-current 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, associates and jointly controlled entities 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 non-current 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.
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.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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
Inventories
Inventories 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 inventories to their present location and condition.
Inventories 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 inventories 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 statement of financial position 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 trade and other receivables 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.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
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
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.16
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 income statement 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 income statement, 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.
1.17
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 non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
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 statement of financial position 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.
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.
1.20
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
1.21
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.
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
3
Revenue
An analysis of the group's revenue is as follows:
2024
2023
£
£
Revenue analysed by geographical market
Sales from UK
24,185,460
24,021,698
2024
2023
£
£
Other revenue
Interest income
117,606
-
Grants received
85,612
88,058
4
Exceptional item
2024
2023
£
£
Expenditure
Profit or loss on sale of exceptional tangible assets
-
(1,269,910)
During the year ended 31 December 2023, Valefresco Limited sold land and buildings creating a profit on disposal of £1,269,910.
5
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Government grants
(85,612)
(88,058)
Depreciation of owned property, plant and equipment
640,417
695,726
Depreciation of property, plant and equipment held under finance leases
290,140
253,585
Loss/(profit) on disposal of property, plant and equipment
4,173
(103,389)
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
26,964
19,000
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
7
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
Directors
5
5
5
5
Administration
29
34
29
34
Farm operatives
177
162
177
162
Total
211
201
211
201
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
6,404,296
5,737,249
6,404,296
5,737,249
Social security costs
609,460
538,754
609,460
538,754
Pension costs
40,655
80,842
40,655
80,842
7,054,411
6,356,845
7,054,411
6,356,845
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
207,636
225,003
Company pension contributions to defined contribution schemes
4,070
4,265
211,706
229,268
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2023 - 4).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
47,000
50,308
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
9
Investment income
2024
2023
£
£
Interest income
Interest receivable from group companies
117,500
Other interest income
106
-
Total income
117,606
10
Finance costs
2024
2023
£
£
Interest on bank overdrafts and loans
432,590
402,200
Interest on finance leases and hire purchase contracts
229,493
189,693
Total finance costs
662,083
591,893
11
Other gains and losses
2024
2023
£
£
Changes in the fair value of investment properties
(255,000)
319,713
12
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(98,967)
(65,329)
Adjustments in respect of prior periods
(70,132)
(144,461)
Total current tax
(169,099)
(209,790)
Deferred tax
Origination and reversal of timing differences
(156,417)
101,913
Adjustment in respect of prior periods
35,108
84,999
Total deferred tax
(121,309)
186,912
Total tax credit
(290,408)
(22,878)
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Taxation
(Continued)
- 23 -
The actual credit 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
(850,790)
207,891
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(212,698)
48,896
Tax effect of expenses that are not deductible in determining taxable profit
66,357
50,017
Tax effect of income not taxable in determining taxable profit
(21,403)
(20,712)
Research and development tax credit
(48,103)
(91,210)
Under/(over) provided in prior years
(70,132)
(144,461)
Deferred tax adjustments in respect of prior years
35,108
84,999
Other items, including effects of changes in rates
(39,537)
49,593
Taxation credit
(290,408)
(22,878)
13
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
140,000
140,000
14
Intangible fixed assets
Group
Patents & licences
Development costs
Total
£
£
£
Cost
At 1 January 2024
7,795
6,817
14,612
Exchange adjustments
(322)
(322)
At 31 December 2024
7,473
6,817
14,290
Amortisation and impairment
At 1 January 2024
1,304
6,817
8,121
Exchange adjustments
(54)
(54)
At 31 December 2024
1,250
6,817
8,067
Carrying amount
At 31 December 2024
6,223
6,223
At 31 December 2023
6,491
6,491
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Intangible fixed assets
(Continued)
- 24 -
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
15
Property, plant and equipment
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
10,099,390
2,040,695
7,830,950
120,915
190,599
981,422
21,263,971
Additions
54,729
186,129
58,492
44,389
61,105
404,844
Disposals
(126,570)
(126,570)
Exchange adjustments
(4,279)
(4,279)
At 31 December 2024
10,099,390
2,095,424
7,886,230
179,407
234,988
1,042,527
21,537,966
Depreciation and impairment
At 1 January 2024
755,565
1,590,918
4,797,823
93,106
144,730
585,781
7,967,923
Depreciation charged in the year
188,049
75,333
542,937
8,968
27,525
87,745
930,557
Eliminated in respect of disposals
(85,014)
(85,014)
Exchange adjustments
1,579
(1,961)
(382)
At 31 December 2024
945,193
1,666,251
5,253,785
102,074
172,255
673,526
8,813,084
Carrying amount
At 31 December 2024
9,154,197
429,173
2,632,445
77,333
62,733
369,001
12,724,882
At 31 December 2023
9,343,825
449,777
3,033,127
27,809
45,869
395,641
13,296,048
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Property, plant and equipment
(Continued)
- 26 -
Company
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
10,061,206
2,040,695
7,727,481
120,915
190,599
981,422
21,122,318
Additions
54,729
186,129
58,492
44,389
61,105
404,844
Disposals
(126,570)
(126,570)
At 31 December 2024
10,061,206
2,095,424
7,787,040
179,407
234,988
1,042,527
21,400,592
Depreciation and impairment
At 1 January 2024
755,565
1,590,918
4,750,410
93,106
144,730
585,781
7,920,510
Depreciation charged in the year
188,049
75,333
542,937
8,968
27,525
87,745
930,557
Eliminated in respect of disposals
(85,014)
(85,014)
At 31 December 2024
943,614
1,666,251
5,208,333
102,074
172,255
673,526
8,766,053
Carrying amount
At 31 December 2024
9,117,592
429,173
2,578,707
77,333
62,733
369,001
12,634,539
At 31 December 2023
9,305,641
449,777
2,977,071
27,809
45,869
395,641
13,201,808
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Property, plant and equipment
(Continued)
- 27 -
The carrying value of land and buildings comprises:
Group
Company
2024
2023
2024
2023
£
£
£
£
Freehold
6,561,992
6,665,987
6,561,992
6,665,987
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
£
£
£
£
Plant and equipment
630,011
1,157,755
630,011
1,157,755
Motor vehicles
173,547
244,865
173,547
244,865
Other assets
853,036
926,703
853,036
926,703
1,656,594
2,329,323
1,656,594
2,329,323
16
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024
1,050,000
1,050,000
Net gains or losses through fair value adjustments
(255,000)
(255,000)
At 31 December 2024
795,000
795,000
A bank valuation was undertaken on the property post year end which considerd the above value to be reflective of the fair value on an open market value basis at the year end.
The historical cost of investment property is £400,000 (2023: £400,000).
17
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
18
18,450
18,450
Unlisted investments
9,236
9,236
9,236
9,236
18,450
18,450
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Fixed asset investments
(Continued)
- 28 -
Movements in non-current investments
Group
Investments
£
Cost or valuation
At 1 January 2024 and 31 December 2024
9,236
Carrying amount
At 31 December 2024
9,236
At 31 December 2023
9,236
Movements in non-current investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
18,450
Carrying amount
At 31 December 2024
18,450
At 31 December 2023
18,450
18
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
Valefresco Sicily SRL
Ciminna, Palermo, Siciliy
Ordinary
80.00
19
Inventories
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
930,801
1,019,850
930,222
1,017,279
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
20
Trade and other receivables
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade receivables
2,315,161
3,060,156
2,315,161
3,060,156
Corporation tax recoverable
227,343
205,039
227,343
205,039
Other receivables
651,860
596,592
537,193
556,463
Prepayments and accrued income
117,500
160,098
117,500
160,098
3,311,864
4,021,885
3,197,197
3,981,756
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
9,403
9,403
Other receivables
1,130,058
1,023,509
1,121,561
1,012,450
1,130,058
1,023,509
1,130,964
1,021,853
Total debtors
4,441,922
5,045,394
4,328,161
5,003,609
21
Current liabilities
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
23
2,148,201
1,503,760
2,148,201
1,503,760
Obligations under finance leases
24
267,359
434,783
267,359
434,783
Trade payables
2,626,725
3,307,988
2,617,499
3,298,320
Corporation tax payable
18,658
7,085
18,658
7,085
Other taxation and social security
103,929
86,193
103,929
86,193
Government grants
26
36,547
44,721
36,547
44,721
Other payables
275,474
218,405
246,319
199,878
Accruals and deferred income
136,359
168,697
129,180
161,209
5,613,252
5,771,632
5,567,692
5,735,949
22
Non-current liabilities
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
23
6,864,291
7,080,037
6,864,291
7,080,037
Obligations under finance leases
24
1,231,691
1,409,838
1,231,691
1,409,838
Government grants
26
110,563
138,936
110,563
138,936
8,206,545
8,628,811
8,206,545
8,628,811
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Non-current liabilities
(Continued)
- 30 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
3,249,631
3,527,173
3,249,631
3,527,173
Payable other than by instalments
2,560,000
2,560,000
2,560,000
2,560,000
5,809,631
6,087,173
5,809,631
6,087,173
23
Borrowings
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
7,092,939
7,302,440
7,092,939
7,302,440
Bank overdrafts
1,919,553
1,281,357
1,919,553
1,281,357
9,012,492
8,583,797
9,012,492
8,583,797
Payable within one year
2,148,201
1,503,760
2,148,201
1,503,760
Payable after one year
6,864,291
7,080,037
6,864,291
7,080,037
The long-term loans are secured by fixed and floating charges over the company's assets.
24
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
363,407
543,116
363,407
543,116
In two to five years
810,362
910,810
810,362
910,810
In over five years
877,072
996,521
877,072
996,521
2,050,841
2,450,447
2,050,841
2,450,447
Less: future finance charges
(551,791)
(605,826)
(551,791)
(605,826)
1,499,050
1,844,621
1,499,050
1,844,621
Finance lease payments represent rentals payable by the company or group 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. All leases are secured on the individual asset being leased.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
25
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
837,450
893,377
Tax losses
(921,752)
(920,698)
Revaluations
98,750
162,500
Latent gain
(1,904)
(1,326)
12,544
133,853
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
837,450
893,377
Tax losses
(921,752)
(920,698)
Revaluations
98,750
162,500
Latent gain
(1,904)
(1,326)
12,544
133,853
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
133,853
133,853
Credit to profit or loss
(121,309)
(121,309)
Liability at 31 December 2024
12,544
12,544
A rate of 25 % (2022: 25 %) has been used for purposes of considering the effects of deferred taxation, in line with the main rate of UK Corporation Tax effective from 1 April 2023.
26
Government grants
Group
Company
2024
2023
2024
2023
£
£
£
£
Arising from government grants
147,110
183,657
147,110
183,657
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
26
Government grants
(Continued)
- 32 -
Deferred income is included in the financial statements as follows:
Current liabilities
36,547
44,721
36,547
44,721
Non-current liabilities
110,563
138,936
110,563
138,936
147,110
183,657
147,110
183,657
Government grants have been recieved in relation to the purchase of tangible assets. Income is released on a straight line basis over the useful economic life of such assets.
27
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
40,655
80,842
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.
28
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
120
120
120
120
The company has one class of ordinary share which carry no right to fixed income. Each share is entitled to one vote in any circumstances. Each share is entitled pari passu to dividend payments or any other distribution.
29
Non-distributable profits reserve
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
73,444
73,444
73,444
73,444
Non distributable profits in the year
216,600
-
216,600
-
At the end of the year
290,044
73,444
290,044
73,444
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
30
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
£
£
£
£
Within one year
1,650
31,747
1,650
31,747
Between two and five years
-
1,650
-
1,650
1,650
33,397
1,650
33,397
31
Financial commitments, guarantees and contingent liabilities
The company has provided a guarantee of £155,548 (2023: £403,635) in respect of bank loans of Fresco Energy Limited, a company in which the directors are beneficially interested.
32
Related party transactions
In addition to the financial guarantee provided to Fresco Energy Limited, the company was owed £1,045,561 (2023: £1,012,450). Fresco Energy Limited is a company owned by O V Pilade, G Pilade, O V Mauro and N Mauro in equal shares. The loan was made with a market rate of interest and no fixed repayment date.
The company was owed £22,310 (2023: £22,310) by Waterside Developments Limited, a company in which the directors are beneficially interested. The loan was made on an interest free basis.
33
Directors' transactions
Dividends of £140,000 (2023: £140,000) were paid in the year in respect of shares held by the company's directors.
A limited guarantee has been provided by four of the company's directors for £50,000 each with Barclays Group.
Advances or credits have been granted by the group to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors loan
-
(8,405)
120,294
(104,191)
7,698
Directors loan account
-
49,617
130,471
(101,281)
78,807
Directors loan
-
61,221
50,425
(28,402)
83,244
Directors loan
-
52,090
56,575
(43,135)
65,530
Directors loan
-
8,224
55,392
(43,693)
19,923
162,747
413,157
(320,702)
255,202
The loans were made on an interest free basis and are repayable on demand.
VALEFRESCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
34
Cash generated from/(absorbed by) group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(560,382)
230,769
Adjustments for:
Taxation credited
(290,408)
(22,878)
Finance costs
662,083
591,893
Investment income
(117,606)
Loss/(gain) on disposal of property, plant and equipment
4,173
(1,360,776)
Fair value loss/(gain) on investment properties
255,000
(319,713)
Depreciation and impairment of property, plant and equipment
930,557
949,311
Movements in working capital:
Decrease/(increase) in inventories
89,049
(50,296)
Decrease/(increase) in trade and other receivables
709,824
(95,732)
Decrease in trade and other payables
(638,796)
(44,552)
Decrease in deferred income
(36,547)
(44,721)
Cash generated from/(absorbed by) operations
1,006,947
(166,695)
35
Analysis of changes in net debt - group
2024
£
Opening net debt
Cash and cash equivalents
(1,128,178)
Loans
(7,302,440)
Obligations under finance leases
(1,844,621)
(10,275,239)
Changes in net debt arising from:
Cash flows of the entity
44,552
New finance leases entered into
(19,005)
Closing net debt as analysed below
(10,249,692)
Closing net debt
Cash and cash equivalents
(1,657,703)
Loans
(7,092,939)
Obligations under finance leases
(1,499,050)
(10,249,692)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr O V PiladeMr G PiladeMr G MauroMr O V MauroMr O V MauroMr N Maurofalse5631708bus:Consolidated2024-01-012024-12-3156317082024-01-012024-12-315631708bus:Director12024-01-012024-12-315631708bus:Director22024-01-012024-12-315631708bus:Director32024-01-012024-12-315631708bus:CompanySecretaryDirector12024-01-012024-12-315631708bus:Director42024-01-012024-12-315631708bus:CompanySecretary12024-01-012024-12-315631708bus:Director52024-01-012024-12-315631708bus:RegisteredOffice2024-01-012024-12-315631708bus:Consolidated2024-12-3156317082024-12-315631708bus:Consolidated2023-01-012023-12-315631708bus:Consolidated12024-01-012024-12-315631708bus:Consolidated12023-01-012023-12-3156317082023-01-012023-12-315631708core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-315631708core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-315631708core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-315631708core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-315631708core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-315631708core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-315631708core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-315631708core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-315631708bus:Consolidated2023-12-3156317082023-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-315631708core:LeaseholdImprovementsbus:Consolidated2024-12-315631708core:PlantMachinerybus:Consolidated2024-12-315631708core:FurnitureFittingsbus:Consolidated2024-12-315631708core:ComputerEquipmentbus:Consolidated2024-12-315631708core:MotorVehiclesbus:Consolidated2024-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-315631708core:LeaseholdImprovementsbus:Consolidated2023-12-315631708core:PlantMachinerybus:Consolidated2023-12-315631708core:FurnitureFittingsbus:Consolidated2023-12-315631708core:ComputerEquipmentbus:Consolidated2023-12-315631708core:MotorVehiclesbus:Consolidated2023-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-315631708core:LeaseholdImprovements2024-12-315631708core:PlantMachinery2024-12-315631708core:FurnitureFittings2024-12-315631708core:ComputerEquipment2024-12-315631708core:MotorVehicles2024-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-315631708core:LeaseholdImprovements2023-12-315631708core:PlantMachinery2023-12-315631708core:FurnitureFittings2023-12-315631708core:ComputerEquipment2023-12-315631708core:MotorVehicles2023-12-315631708core:ShareCapitalbus:Consolidated2024-12-315631708core:ShareCapitalbus:Consolidated2023-12-315631708core:OtherMiscellaneousReservebus:Consolidated2024-12-315631708core:OtherMiscellaneousReservebus:Consolidated2023-12-315631708core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2024-12-315631708core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2023-12-315631708core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-315631708core:Non-controllingInterestsbus:Consolidated2024-12-315631708core:Non-controllingInterestsbus:Consolidated2023-12-315631708core:ShareCapital2024-12-315631708core:ShareCapital2023-12-315631708core:FurtherSpecificReserve1ComponentTotalEquity2024-12-315631708core:FurtherSpecificReserve1ComponentTotalEquity2023-12-315631708core:RetainedEarningsAccumulatedLosses2024-12-315631708core:RetainedEarningsAccumulatedLosses2023-12-315631708core:ShareCapitalbus:Consolidated2022-12-315631708core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-315631708core:ShareCapital2022-12-315631708core:FurtherSpecificReserve1ComponentTotalEquity2022-12-315631708core:RetainedEarningsAccumulatedLosses2022-12-315631708core:Non-currentFinancialInstruments2024-12-315631708core:Non-currentFinancialInstruments2023-12-315631708bus:Consolidated2022-12-315631708core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-315631708core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-315631708core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-315631708core:LeaseholdImprovements2024-01-012024-12-315631708core:PlantMachinery2024-01-012024-12-315631708core:FurnitureFittings2024-01-012024-12-315631708core:ComputerEquipment2024-01-012024-12-315631708core:MotorVehicles2024-01-012024-12-315631708core:UKTaxbus:Consolidated2024-01-012024-12-315631708core:UKTaxbus:Consolidated2023-01-012023-12-315631708bus:Consolidated22024-01-012024-12-315631708bus:Consolidated22023-01-012023-12-315631708core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-315631708core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-315631708bus:Consolidated2023-12-315631708core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-01-012024-12-315631708core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-315631708core:LeaseholdImprovementsbus:Consolidated2023-12-315631708core:PlantMachinerybus:Consolidated2023-12-315631708core:FurnitureFittingsbus:Consolidated2023-12-315631708core:ComputerEquipmentbus:Consolidated2023-12-315631708core:MotorVehiclesbus:Consolidated2023-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-315631708core:LeaseholdImprovements2023-12-315631708core:PlantMachinery2023-12-315631708core:FurnitureFittings2023-12-315631708core:ComputerEquipment2023-12-315631708core:MotorVehicles2023-12-3156317082023-12-315631708core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-315631708core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-315631708core:PlantMachinerybus:Consolidated2024-01-012024-12-315631708core:FurnitureFittingsbus:Consolidated2024-01-012024-12-315631708core:ComputerEquipmentbus:Consolidated2024-01-012024-12-315631708core:MotorVehiclesbus:Consolidated2024-01-012024-12-315631708core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-315631708core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-315631708core:UnlistedNon-exchangeTraded2024-12-315631708core:UnlistedNon-exchangeTraded2023-12-315631708core:Subsidiary12024-01-012024-12-315631708core:Subsidiary112024-01-012024-12-315631708core:CurrentFinancialInstruments2024-12-315631708core:CurrentFinancialInstruments2023-12-315631708core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-315631708core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-315631708core:CurrentFinancialInstrumentsbus:Consolidated2024-12-315631708core:CurrentFinancialInstrumentsbus:Consolidated2023-12-315631708core:WithinOneYearbus:Consolidated2024-12-315631708core:WithinOneYearbus:Consolidated2023-12-315631708core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-315631708core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-315631708core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-315631708core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-315631708core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-315631708core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-315631708core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-315631708core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-315631708core:WithinOneYear2024-12-315631708core:WithinOneYear2023-12-315631708core:BetweenTwoFiveYearsbus:Consolidated2024-12-315631708core:BetweenTwoFiveYearsbus:Consolidated2023-12-315631708core:BetweenTwoFiveYears2024-12-315631708core:BetweenTwoFiveYears2023-12-315631708core:MoreThanFiveYearsbus:Consolidated2024-12-315631708core:MoreThanFiveYearsbus:Consolidated2023-12-315631708core:MoreThanFiveYears2024-12-315631708core:MoreThanFiveYears2023-12-315631708bus:PrivateLimitedCompanyLtd2024-01-012024-12-315631708bus:FRS1022024-01-012024-12-315631708bus:Audited2024-01-012024-12-315631708bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-315631708bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP