Company registration number 06239991 (England and Wales)
HENLLAN BREAD (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HENLLAN BREAD (UK) LIMITED
COMPANY INFORMATION
Directors
Mr E Moore
Mr F H Moore
Mr N W Moore
Mr J H Moore
Mr T Moore
Mrs A Edwards
Secretary
Mrs P A Moore
Company number
06239991
Registered office
Colomendy Trading Estate
Rhyl Road
Denbigh
Denbighshire
LL16 5TA
Auditor
Xeinadin Audit Limited
St Andrews House
Yale Business Village
Ellice Way
Wrexham
LL13 7YL
HENLLAN BREAD (UK) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 19
HENLLAN BREAD (UK) 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 business

The directors are pleased to report that the company has seen significant growth throughout the course of this accounting year, seeing turnover rise by over £483k (5.5%) to £9.33m in total. Gross margins have also increased to 34.8%, up from 33.8% in 2023 and 30.6% in 2022. Which has resulted in a £257k (8.6%) increase in gross profit generated, meaning total gross profit of £3.25m. This is in line with prior year expectations as sales growth was anticipated now the Company is benefiting in full from expansions made in prior years to the existing premises and margins were expected to recover due to the delays involved in passing the increases onto the larger customers.

 

It's anticipated in the coming years that sales will continue to grow as the company is now in a position where it can

take on even more customers as the full benefit of expansion work undertaken in recent years bears fruit. Current

gross margins should also be maintainable now the UK has returned to more normalised inflation levels.

 

Overheads have increased around 17.3% (£318k) to £2.16m. Although this does include a £168k increase in depreciation charges due to significant capital expenditure invested in the business to help facilitate their expansion. Other expenses have remained fairly consistent year over year. All this combined has seen the overall operating profit of the Company decrease this year by £79k (-6.7%).

 

The company's already strong balance sheet has grown stronger throughout the year with Net Assets increasing by £815k (12.9%). Net current assets have increased £391k (17.3%) to £2.65m, with a current ratio of 5.56:1 (3.17:1 in

2023). Net cash reserves are down 18.3% (£164k) to £733k, due to the significant capital expenditure invested during the year.

Principal risks and uncertainties

The directors consider the major risks and uncertainties facing the company to be a return to the recent difficult

economic climate, particularly inflationary pressures, customer retention and gross margin maintenance.

 

Since the accounting year end, the global economic situation has continued to stabalise. With inflation falling back

down to the Bank of England's recognised normal range of 2-3%. This is despite the ongoing conflict between Russia and the Ukraine. Wholesale flour prices have remained consistent since the year end and oil prices have fallen in recent months. While this means there is no cause for concern in the immediate future, the threat of a high inflationary environment re-emerging is still a risk to the business.

 

The Company has been able to mitigate the majority of the risk by being able to pass on these costs to customers (albeit with some delay in the case of some of the larger customers). It is believed, that due to the nature of the products provided by the Company (i.e. food products) being essential purchases, that the impact of a poor economy will not adversely affect the Company as much as it will those in other industries. However there is still a risk that some of the smaller customers may be forced out of business, but the risk is mitigated by the Company having a substantial customer base without much reliance being placed on the ability to operate of any one customer.

 

As a result of the above, it is not anticipated that it will have a significant impact on the Company going forward.

 

The company has reporting structures in place to both plan for identified risks and uncertainties and to be able to alter to new circumstances as they arise.

Mrs A Edwards
Director
30 September 2025
HENLLAN BREAD (UK) 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 in the year under review was that of a bakery producing and delivering a wide range of traditional home baked bread together with speciality Welsh products and a wide range of cakes.

Results and dividends

No dividends will be distributed for the year ended 31 December 2024.

Directors

The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

Mr E Moore
Mr F H Moore
Mr N W Moore
Mr J H Moore
Mr T Moore
Mrs A Edwards
Auditor

The auditors, Xeinadin Audit Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the strategic report, the Report of directors 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

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.

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.

HENLLAN BREAD (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
Mrs A Edwards
Director
30 September 2025
HENLLAN BREAD (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HENLLAN BREAD (UK) LIMITED
- 4 -
Opinion

We have audited the financial statements of Henllan Bread (UK) Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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.

Other information

The directors are responsible for the other information. The other information comprises the information in the Strategic report and the Report of the directors, but does not include the financial statements and our Report of the auditors thereon.

 

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.

 

In connection with our audit of the financial statements, 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 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:

HENLLAN BREAD (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HENLLAN BREAD (UK) LIMITED (CONTINUED)
- 5 -
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:

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.

As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the financial statements, including how fraud may occur by enquiring of management of its own consideration of fraud. In particular, we looked at where management made subjective judgements, for example in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. We also considered potential financial or other pressures, opportunity and motivations for fraud. As part of this discussion we identified the internal controls established to mitigate risks related to fraud or noncompliance with laws and regulations and how management monitor these processes. Appropriate procedures included the review and testing of manual journals and key estimates and judgements made by management.

We gained an understanding of the legal and regulatory framework applicable to the Company and the industry in which it operates, drawing on our broad sector experience, and considered the risk of acts by the Company that were contrary to these laws and regulations, including fraud.

 

We focused on laws and regulations that could give rise to a material misstatement in the financial statements, including, but not limited to, UK tax legislation and equivalent local laws and regulations.

 

We made enquiries of management with regards to compliance with the above laws and regulations and corroborated any necessary evidence to relevant information, for example, minutes of meetings and correspondence with relevant authorities.

 

We completed a sample of audit reviews with a focus on the income, expenditure and cash balances throughout the period to ensure that activities were supported and in line with current applicable legislation. Any unusual findings were raised with the finance department for further investigation.

 

Our tests included agreeing the financial statements disclosures to underlying supporting documentation and enquiries with management.

HENLLAN BREAD (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HENLLAN BREAD (UK) LIMITED (CONTINUED)
- 6 -

We did not identify any key audit matters relating to irregularities, including fraud. As in all of our audits, we also addressed the risk of management override of internal controls including testing journals and evaluation whether there was evidence of bias by the board of directors that represented a risk of material misstatement due to fraud.

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

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the auditors.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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.

Timothy Mitchell BSc FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
St Andrews House
Yale Business Village
Ellice Way
Wrexham
LL13 7YL
30 September 2025
HENLLAN BREAD (UK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
9,328,659
8,845,626
Cost of sales
(6,082,525)
(5,856,716)
Gross profit
3,246,134
2,988,910
Administrative expenses
(2,155,125)
(1,836,931)
Other operating income
329
18,165
Operating profit
3
1,091,338
1,170,144
Interest receivable and similar income
7,693
3,735
Profit before taxation
1,099,031
1,173,879
Tax on profit
7
(281,462)
(381,647)
Profit for the financial year
817,569
792,232

The profit and loss account has been prepared on the basis that all operations are continuing operations.

HENLLAN BREAD (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
Profit for the year
817,569
792,232
Other comprehensive income
-
-
Total comprehensive income for the year
817,569
792,232
HENLLAN BREAD (UK) LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
8
-
0
44,977
Tangible assets
9
5,121,499
4,514,049
5,121,499
4,559,026
Current assets
Stocks
10
505,628
409,977
Debtors
11
1,987,615
1,988,667
Cash at bank and in hand
732,964
896,718
3,226,207
3,295,362
Creditors: amounts falling due within one year
12
(577,552)
(1,040,730)
Net current assets
2,648,655
2,254,632
Total assets less current liabilities
7,770,154
6,813,658
Provisions for liabilities
Deferred tax liability
13
648,289
509,362
(648,289)
(509,362)
Net assets
7,121,865
6,304,296
Capital and reserves
Called up share capital
14
2,500,000
2,500,000
Profit and loss reserves
4,621,865
3,804,296
Total equity
7,121,865
6,304,296
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr F H Moore
Mrs A Edwards
Director
Director
Company registration number 06239991 (England and Wales)
HENLLAN BREAD (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
2,500,000
3,012,064
5,512,064
Year ended 31 December 2023:
Profit and total comprehensive income
-
792,232
792,232
Balance at 31 December 2023
2,500,000
3,804,296
6,304,296
Year ended 31 December 2024:
Profit and total comprehensive income
-
817,569
817,569
Balance at 31 December 2024
2,500,000
4,621,865
7,121,865
HENLLAN BREAD (UK) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
16
1,171,650
1,644,097
Income taxes paid
(201,928)
(30,297)
Net cash inflow from operating activities
969,722
1,613,800
Investing activities
Purchase of tangible fixed assets
(1,189,381)
(1,618,087)
Proceeds from disposal of tangible fixed assets
48,212
-
0
Government grants receivable
-
0
501,704
Interest received
7,693
3,735
Net cash used in investing activities
(1,133,476)
(1,112,648)
Net (decrease)/increase in cash and cash equivalents
(163,754)
501,152
Cash and cash equivalents at beginning of year
896,718
395,566
Cash and cash equivalents at end of year
732,964
896,718
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Henllan Bread (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Colomendy Trading Estate, Rhyl Road, Denbigh, Denbighshire, LL16 5TA.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

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.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% reducing balance
Plant and equipment
15% on reducing balance
Motor vehicles
25% on reducing balance
Land
not provided
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
Financial instruments
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
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.

1.8
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.

HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.

1.9
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.10
Government grants

Government grant income has been shown as other income and has been included in the period in which it was received.

1.11
Foreign exchange

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
532,922
365,198
Loss on disposal of tangible fixed assets
797
-
Amortisation of intangible assets
44,977
253,000
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
8,100
7,500

During the year the auditors received £27,375 (2023 - £21,646) in respect of non audit services.

5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Direct
117
112
Indirect
21
15
Total
138
127

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,424,566
2,857,002
Social security costs
293,856
230,671
Pension costs
55,215
49,516
3,773,637
3,137,189
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
488,773
270,597
Company pension contributions to defined contribution schemes
5,088
4,273
493,861
274,870
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
108,333
59,400
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
142,535
201,929
Deferred tax
Changes in tax rates
138,927
179,718
Total tax charge
281,462
381,647

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,099,031
1,173,879
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
274,758
276,096
Tax effect of expenses that are not deductible in determining taxable profit
-
0
965
Capital Allowances in excess of depreciation
(130,563)
(73,385)
Profit/loss on disposal of assets
199
-
0
Structures and Buildings Allowance
(1,859)
(1,747)
Deferred Tax
138,927
179,718
Taxation charge for the year
281,462
381,647
8
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
2,529,999
Amortisation and impairment
At 1 January 2024
2,485,022
Amortisation charged for the year
44,977
At 31 December 2024
2,529,999
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
44,977
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
9
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Motor vehicles
Land
Total
£
£
£
£
£
Cost
At 1 January 2024
2,369,625
2,862,605
1,137,140
249,614
6,618,984
Additions
84,401
472,670
632,310
-
1,189,381
Disposals
-
0
-
0
(189,020)
-
(189,020)
At 31 December 2024
2,454,026
3,335,275
1,580,430
249,614
7,619,345
Depreciation and impairment
At 1 January 2024
256,653
1,264,088
584,194
-
2,104,935
Depreciation charged in the year
43,707
266,022
223,193
-
532,922
Eliminated in respect of disposals
-
0
-
0
(140,011)
-
(140,011)
At 31 December 2024
300,360
1,530,110
667,376
-
2,497,846
Carrying amount
At 31 December 2024
2,153,666
1,805,165
913,054
249,614
5,121,499
At 31 December 2023
2,112,972
1,598,517
552,946
249,614
4,514,049
10
Stocks
2024
2023
£
£
Raw materials and consumables
505,628
409,977
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,733,787
1,320,187
Other debtors
121,152
628,876
Prepayments and accrued income
132,676
39,604
1,987,615
1,988,667
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
12
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
302,706
505,456
Corporation tax
142,213
201,606
Other taxation and social security
80,703
65,923
Other creditors
24,068
238,018
Accruals and deferred income
27,862
29,727
577,552
1,040,730
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Deferred Tax
648,289
509,362
2024
Movements in the year:
£
Liability at 1 January 2024
509,362
Charge to profit or loss
138,927
Liability at 31 December 2024
648,289
14
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2,500,000
2,500,000
2,500,000
2,500,000
HENLLAN BREAD (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
15
Directors' transactions

Included in creditors falling due within one year, is a loan made to the company by Mr T Moore, director. As at 31st December 2024 the balance of this loan account was a credit of £nil (£100,000 in 2023). No interest was charged on the loan.

Description
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
-
100,000
(100,000)
-
100,000
(100,000)
-
16
Cash generated from operations
2024
2023
£
£
Profit after taxation
817,569
792,232
Adjustments for:
Taxation charged
281,462
381,647
Investment income
(7,693)
(3,735)
Loss on disposal of tangible fixed assets
797
-
Amortisation and impairment of intangible assets
44,977
253,000
Depreciation and impairment of tangible fixed assets
532,922
365,198
Movements in working capital:
Increase in stocks
(95,651)
(18,900)
Decrease/(increase) in debtors
1,052
(445,666)
(Decrease)/increase in creditors
(403,785)
320,321
Cash generated from operations
1,171,650
1,644,097
17
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
896,718
(163,754)
732,964
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr E MooreMr F H MooreMr N W MooreMr J H MooreMr T MooreMrs A EdwardsMrs P A Moore062399912024-01-012024-12-3106239991bus:Director12024-01-012024-12-3106239991bus:Director22024-01-012024-12-3106239991bus:Director32024-01-012024-12-3106239991bus:Director42024-01-012024-12-3106239991bus:Director52024-01-012024-12-3106239991bus:Director62024-01-012024-12-3106239991bus:CompanySecretary12024-01-012024-12-3106239991bus:RegisteredOffice2024-01-012024-12-31062399912024-12-31062399912023-01-012023-12-3106239991core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106239991core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106239991core:Goodwill2024-12-3106239991core:Goodwill2023-12-31062399912023-12-3106239991core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3106239991core:PlantMachinery2024-12-3106239991core:MotorVehicles2024-12-3106239991core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106239991core:PlantMachinery2023-12-3106239991core:MotorVehicles2023-12-3106239991core:ShareCapital2024-12-3106239991core:ShareCapital2023-12-3106239991core:RetainedEarningsAccumulatedLosses2024-12-3106239991core:RetainedEarningsAccumulatedLosses2023-12-3106239991core:ShareCapital2022-12-3106239991core:RetainedEarningsAccumulatedLosses2022-12-3106239991core:ShareCapitalOrdinaryShareClass12024-12-3106239991core:ShareCapitalOrdinaryShareClass12023-12-310623999112024-01-012024-12-31062399912023-12-31062399912022-12-3106239991core:Goodwill2024-01-012024-12-3106239991core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106239991core:PlantMachinery2024-01-012024-12-3106239991core:MotorVehicles2024-01-012024-12-3106239991core:Non-standardPPEClass3ComponentTotalPropertyPlantEquipment2024-01-012024-12-3106239991core:UKTax2024-01-012024-12-3106239991core:UKTax2023-01-012023-12-310623999112023-01-012023-12-310623999122024-01-012024-12-310623999122023-01-012023-12-310623999132024-01-012024-12-310623999132023-01-012023-12-310623999142024-01-012024-12-310623999142023-01-012023-12-3106239991core:Goodwill2023-12-3106239991core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106239991core:PlantMachinery2023-12-3106239991core:MotorVehicles2023-12-3106239991core:CurrentFinancialInstruments2024-12-3106239991core:CurrentFinancialInstruments2023-12-3106239991bus:OrdinaryShareClass12024-01-012024-12-3106239991bus:OrdinaryShareClass12024-12-3106239991bus:OrdinaryShareClass12023-12-3106239991bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106239991bus:FRS1022024-01-012024-12-3106239991bus:Audited2024-01-012024-12-3106239991bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP