Company registration number 06361101 (England and Wales)
BUSBY PARTNERS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BUSBY PARTNERS LIMITED
COMPANY INFORMATION
Directors
Mr J W G Busby
Mr R J Busby
Mr P C Busby
Secretary
Mrs N J Busby
Company number
06361101
Registered office
Manor Farm
Church Lane, Chilcote
Swadlincote
Derbyshire
DE12 8DL
Auditor
PKF Smith Cooper Audit Limited
Prospect House
1 Prospect Place
Pride Park
Derby
DE24 8HG
BUSBY PARTNERS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10 - 11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 -
BUSBY PARTNERS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Fair review of the business

We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of risks and uncertainties we face.

 

The company continues to operate a soft fruit and arable farm.

 

As for many businesses operating in the agriculture industry, the business environment in which we operate remains challenging and of course is always subject to fluctuations in the demand and price for soft fruit and arable crops.

 

During the current year we have continued to be members of Farm Fresh PO Ltd and Berryworld to help with the sale and production of our soft fruit.

 

With these risks and uncertainties in mind, we are aware that any plans for the future development of the business may be subject to unforeseen events outside of our control.

 

Principal risks and uncertainties

The soft fruit farming is seasonal, and both the soft fruit and arable farming are weather dependent. Market prices are affected by the demand for the produce and the restraints put in place by the supermarkets on the soft fruit business.

 

Going forward and the continued uncertainty created in respect of Government policy on the European labour market, staffing of the soft fruit section to pick the crop in future years will need to be considered, though the average number of employees in 2024 has decreased from 2023.

 

We aim to continue to produce a high quality product and achieve the standards required to meet the supermarkets and consumers demand in respect of the soft fruit sales, and to obtain the best price possible for our arable sales. Being a member of Farm Fresh PO enables us to achieve the best price possible for the soft fruit we sell. The directors study the market to achieve the best price possible for the arable crops.

 

Government policy may also impact on the agriculture industry in relation to subsidies and funding currently received. The effect of this will be unknown until clear guidance has been issued by the next parliament.

 

Development and performance

During the year the company has continued to invest in the upkeep and improvement of the facility for the production of the soft fruit and arable. The continued investment is required to remain competitive in what sometimes can be a volatile market.

 

The company has seen a decrease in its level of turnover for this year. The gross profit has reduced from 2023, however remains above 2022. The profits being affected by the rising costs to produce the soft fruit and arable crop.

 

The financial position of the company remains very healthy with a strong balance sheet.

 

BUSBY PARTNERS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators

We consider that our key performance indicators are those that communicate the financial performance and strength of the company as whole, these being turnover and gross profit.

 

Turnover has decreased from £8,258,687 to £8,061,914 and the gross profit has decreased from £2,428,682 to £2,090,273.

 

This has led to a decrease in the gross profit percentage from 29.41% to 25.93%

 

 

On behalf of the board

Mr P C Busby
Director
30 September 2025
BUSBY PARTNERS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of farming.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £990,000. The directors do not recommend payment of a final dividend.

Preference dividends were paid amounting to £7,500.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr J W G Busby
Mr R J Busby
Mr P C Busby
Financial instruments

The Company's operations expose it to a variety of financial risks that include the effects of changes in debt, market prices, credit risk, liquidity risk and interest rate risk. The Company has a risk management programme that seeks to limit the adverse effects on the financial performance of the Company by monitoring levels of debt finance and the related finance costs. The Company has implemented policies that require appropriate credit checks before a sale is made.

 

Future developments

The future development of Busby Partners Limited is to continue investing in the production of soft fruits and arable crops.

Auditor

PKF Smith Cooper Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Post balance sheet events

There have been no significant events affecting the Company since the year end.

BUSBY PARTNERS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr P C Busby
Director
30 September 2025
BUSBY PARTNERS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

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

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.

BUSBY PARTNERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUSBY PARTNERS LIMITED
- 6 -
Opinion

We have audited the financial statements of Busby Partners Limited (the 'company') for the year ended 31 December 2024 which comprise 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 a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 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:

 

BUSBY PARTNERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUSBY PARTNERS LIMITED (CONTINUED)
- 7 -
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.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Based on our understanding of the company and industry, key laws and regulations that we identified included:

 

 

We identified that the principal risk of fraud or noncompliance with laws and regulations related to:

 

BUSBY PARTNERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BUSBY PARTNERS LIMITED (CONTINUED)
- 8 -

We focussed on those areas that could give rise to a material misstatement in the Company financial statements.

Our procedures included, but were not limited to:

 

It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

 

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.

Mr James Delve (Senior Statutory Auditor)
For and on behalf of PKF Smith Cooper Audit Limited, Statutory Auditor
Prospect House
1 Prospect Place
Pride Park
Derby
DE24 8HG
30 September 2025
BUSBY PARTNERS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
8,061,914
8,258,687
Cost of sales
(5,971,641)
(5,830,005)
Gross profit
2,090,273
2,428,682
Administrative expenses
(893,646)
(1,373,500)
Other operating income
104,526
137,467
Operating profit
5
1,301,153
1,192,649
Interest receivable and similar income
8
158,882
47,086
Interest payable and similar expenses
9
(49,091)
(53,701)
Profit before taxation
1,410,944
1,186,034
Tax on profit
10
(400,593)
(333,307)
Profit for the financial year
1,010,351
852,727

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

BUSBY PARTNERS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
325,500
488,250
Tangible assets
13
3,761,542
3,877,933
4,087,042
4,366,183
Current assets
Stocks
14
281,777
352,813
Debtors: amounts falling due within one year
15
242,605
319,792
Investments
16
3,300,000
2,750,000
Cash at bank and in hand
1,324,969
1,495,328
5,149,351
4,917,933
Creditors: amounts falling due within one year
17
(2,016,941)
(1,937,189)
Net current assets
3,132,410
2,980,744
Total assets less current liabilities
7,219,452
7,346,927
Creditors: amounts falling due after more than one year
18
(1,676,093)
(1,792,959)
Provisions for liabilities
Deferred tax liability
20
180,399
203,859
(180,399)
(203,859)
Net assets
5,362,960
5,350,109
Capital and reserves
Called up share capital
22
9,698
9,698
Profit and loss reserves
5,353,262
5,340,411
Total equity
5,362,960
5,350,109
BUSBY PARTNERS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr J W G Busby
Mr R J Busby
Director
Director
Mr P C Busby
Director
Company registration number 06361101 (England and Wales)
BUSBY PARTNERS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
9,698
5,245,184
5,254,882
Year ended 31 December 2023:
Profit and total comprehensive income
-
852,727
852,727
Dividends
11
-
(757,500)
(757,500)
Balance at 31 December 2023
9,698
5,340,411
5,350,109
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,010,351
1,010,351
Dividends
11
-
(997,500)
(997,500)
Balance at 31 December 2024
9,698
5,353,262
5,362,960
BUSBY PARTNERS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
1,801,663
2,677,964
Interest paid
(49,091)
(53,701)
Income taxes paid
(340,781)
(187,023)
Net cash inflow from operating activities
1,411,791
2,437,240
Investing activities
Purchase of tangible fixed assets
(177,752)
(204,036)
Proceeds from disposal of tangible fixed assets
30,000
88,667
Purchase of investments
(550,000)
(2,750,000)
Receipt/(repayment) of loans
70,996
(70,996)
Interest received
158,882
47,086
Net cash used in investing activities
(467,874)
(2,889,279)
Financing activities
Repayment of bank loans
(116,776)
(113,757)
Payment of finance leases obligations
-
0
(31,000)
Dividends paid
(997,500)
(757,500)
Net cash used in financing activities
(1,114,276)
(902,257)
Net decrease in cash and cash equivalents
(170,359)
(1,354,296)
Cash and cash equivalents at beginning of year
1,495,328
2,849,624
Cash and cash equivalents at end of year
1,324,969
1,495,328
BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information

Busby Partners Limited is a private company limited by shares incorporated in England and Wales, the company registration number is 06361101. The registered office is Manor Farm, Church Lane, Chilcote, Swadlincote, Derbyshire, DE12 8DL.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have 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.

 

Due to the company being a soft fruit and arable crop businesses the financial resources available are based on the crop cycle. Once the crops are planted they will be grown and then be picked so there is a longevity to the business as the majority of the cash is received towards the end of the year and will the be used to fund the forthcoming year.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. The point of sale is when the goods are despatched and when services are recognised.

1.4
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.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.5
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:

Land
No depreciation charge
Plant and equipment
15% reducing balance
Computers
33% straight line
Motor vehicles
25% reducing balance
Farm buildings and drainage
5% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.7
Stocks

Stocks have been valued at cost or, if lower, net realisable value.

 

Net realisable value is defined as the actual or estimated selling price (net of trade but before settlement discounts) less:

  1. a.    All further costs to completion; and

  2. b.    All costs to be incurred in marketing, selling and distributing.

 

Cost is defined as the expenditure incurred in the normal course of business in bringing the product to its present location and condition. The cost of cultivations and other operations includes depreciation unless specified otherwise.

 

Deemed cost has been used where actual cost is not accurately ascertainable. Deemed cost is defined as:

 

Sheep and pigs 75% of market value

Harvested crops 75% of market value

 

Market value is defined as the estimated amount for which an asset should exchange on the date of valuation between a willing buyer and a willing seller in an arm’s-length transaction after proper marketing wherein the parties had each acted knowledgeably, prudently and without compulsion.

 

1.8
Cash at bank and in hand

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.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.9
Financial instruments
Basic financial assets

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

Basic financial liabilities

Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest method. Loans and borrowings that are receivable within one year are not discounted. If an arrangement constitutes a finance transaction it is measured at present value of future payments discounted at a market rate of interest for a similar loan.

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.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.12
Employee benefits

The costs of short term employee benefits are recognised as a liability and an expenses, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the 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.

1.13
Retirement benefits

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

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

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.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

The valuation of the stock at the year-end is done by a third party, Bagshaws LLP. The company provides Bagshaws LLP with the year-end quantities and the valuation is calculated on the basis of the method described in the stock accounting policy (Note 1.7).

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
RPA subsidies and grants
30,404
33,762
Strawberries and arable crop sales
8,031,510
8,224,925
8,061,914
8,258,687
2024
2023
£
£
Other revenue
Rent receiveable
-
300
Feed in tariff
34,176
15,132
Sundry income
70,350
122,035
104,526
137,467

All turnover arose within the United Kingdom.

 

 

4
Exceptional item
2024
2023
£
£
Expenditure
HMRC DOTAS settlement
-
639,441

Included within exceptional items is amounts paid to HM Revenue & Customs following Advanced Payment Notifications in relation to a tax scheme, totalling £0 (2023: £639,441). At the point of authorising the financial statements the legal matter is settled with HM Revenue & Customs.

 

5
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
6,825
6,500
Depreciation of owned tangible fixed assets
184,218
186,991
Depreciation of tangible fixed assets held under finance leases
-
16,365
Loss/(profit) on disposal of tangible fixed assets
79,925
(41,056)
Amortisation of intangible assets
162,750
162,750
Operating lease charges
64,177
139,200
BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
6
Employees

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

2024
2023
Number
Number
116
117

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,083,584
2,896,827
Social security costs
279,493
252,680
Pension costs
99,007
53,681
3,462,084
3,203,188
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
29,152
25,149
Company pension contributions to defined contribution schemes
95,380
50,380
124,532
75,529

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
158,779
47,086
Other interest income
103
-
0
Total income
158,882
47,086
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
158,779
47,086
BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
49,091
52,120
Other finance costs:
Other interest
-
0
1,581
49,091
53,701
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
424,053
340,781
Deferred tax
Origination and reversal of timing differences
(23,460)
(7,474)
Total tax charge
400,593
333,307

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
1,410,944
1,186,034
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
352,736
278,962
Tax effect of expenses that are not deductible in determining taxable profit
22,121
21,248
Tax effect of income not taxable in determining taxable profit
-
0
(20,738)
Permanent capital allowances in excess of depreciation
3,528
18,626
Depreciation on assets not qualifying for tax allowances
4,980
4,667
Amortisation on assets not qualifying for tax allowances
40,688
38,279
Deferred tax adjustments in respect of prior years
(23,460)
(7,474)
Super deduction allowance adjustment
-
0
(263)
Taxation charge for the year
400,593
333,307
BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Dividends
2024
2023
£
£
Interim paid
997,500
757,500
12
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
1,627,500
Amortisation
At 1 January 2024
1,139,250
Amortisation charged for the year
162,750
At 31 December 2024
1,302,000
Carrying amount
At 31 December 2024
325,500
At 31 December 2023
488,250
13
Tangible fixed assets
Land
Plant and equipment
Computers
Motor vehicles
Farm     buildings and drainage
Total
£
£
£
£
£
£
Cost
At 1 January 2024
2,628,279
2,459,491
10,527
280,459
513,871
5,892,627
Additions
2,786
149,059
2,057
22,325
1,525
177,752
Disposals
-
0
(675,941)
-
0
(9,880)
-
0
(685,821)
At 31 December 2024
2,631,065
1,932,609
12,584
292,904
515,396
5,384,558
Depreciation
At 1 January 2024
-
0
1,724,549
10,108
137,807
142,230
2,014,694
Depreciation charged in the year
-
0
116,137
1,101
41,209
25,771
184,218
Eliminated in respect of disposals
-
0
(566,158)
-
0
(9,738)
-
0
(575,896)
At 31 December 2024
-
0
1,274,528
11,209
169,278
168,001
1,623,016
Carrying amount
At 31 December 2024
2,631,065
658,081
1,375
123,626
347,395
3,761,542
At 31 December 2023
2,628,279
734,942
419
142,652
371,641
3,877,933
BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 22 -

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

 

2024
2023
£
£
Plant and equipment
-
0
92,732

All freehold land and buildings have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

14
Stocks
2024
2023
£
£
Raw materials and consumables
281,777
352,813
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
35,884
33,772
Corporation tax recoverable
5,435
5,435
Other debtors
199,729
278,895
Prepayments and accrued income
1,557
1,690
242,605
319,792
16
Current asset investments
2024
2023
£
£
Unlisted investments
3,300,000
2,750,000

During the financial year the company invested in short term gilts.

 

The gilts are held on 95 days terms and will mature in the year ended 31 December 2025 accounts.

 

 

 

 

 

 

 

 

 

 

 

 

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
19
116,775
116,685
Trade creditors
430,948
345,124
Corporation tax
424,053
340,781
Other taxation and social security
15,540
6,808
Other creditors
1,015,625
1,113,791
Accruals and deferred income
14,000
14,000
2,016,941
1,937,189
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
1,526,093
1,642,959
Other borrowings
19
150,000
150,000
1,676,093
1,792,959
Creditors which fall due after five years are payable as follows:
Payable by instalments
993,874
1,140,329
19
Loans and overdrafts
2024
2023
£
£
Bank loans
1,642,868
1,759,644
Preference shares
150,000
150,000
1,792,868
1,909,644
Payable within one year
116,775
116,685
Payable after one year
1,676,093
1,792,959

The long-term loan is secured by fixed charges over the assets of the company.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Loans and overdrafts
(Continued)
- 24 -

The loan is to be repaid by monthly instalments over a twenty year period ending on 26 August 2036.

 

The loan is fixed rate and the interest charge is 2.87% per annum.

 

The preference shares are redeemable.

 

The shares can be redeemed at any time by the holder of the preference shares giving 30 days notice in writing to the company. Redemption is at par i.e. no premium.

 

 

20
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
180,502
203,995
Retirement benefit obligations
(103)
(136)
180,399
203,859
2024
Movements in the year:
£
Liability at 1 January 2024
203,859
Credit to profit or loss
(23,460)
Liability at 31 December 2024
180,399

The deferred tax liability of £197,090 is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
99,007
53,681

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
198
198
198
198
E shares of 1p each
950,000
950,000
9,500
9,500
950,198
950,198
9,698
9,698

On 10 January 2013, Busby Partners Limited entered into an agreement with JWG Busby, PC Busby and R J Busby in connection with the issue of 950,000 £1 Class E Shares by the company. The directors agreed to subscribe for the shares with an initial called up amount of 1p per share in consideration for a payment to the directors of £950,000 (of which £940,500 was settled by a credit to their account with the company). The shares were issued in two tranches 500,000 shares on 22 June 2012 and 450,000 on 10 January 2013.

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
23
Related party transactions

Moundgrey Limited

 

 

Moundgrey Limited is a company in which two of the directors have a material interest

The following loan is included within other debtors :

 

 

 

2024

2023

 

£

£

Amount due from the related party at the balance sheet date

144,966

175,000

 

 

 

Praedium Developments Limited

 

 

Praedium Developments Limited is a company in which two of the directors have a material interest.

The following loan is included in other debtors:

 

 

3,369

 

 

2,511

 

 

 

John Busby 2007 Family Settlement

 

 

John Busby 2007 Family Settlement is a trust in which three of the directors are trustees.

 

 

 

 

 

 

An ordinary dividend of £90,000 (2023: £68,182) was issued to the family settlement during the year.

 

A preference share dividend of £7,500 (2023: £7,500) was paid to the family settlement during the year.

 

 

 

 

 

A Director of the company

 

 

A dividend of £240,000 (2023: £181,818) was paid to the director during the year

 

 

 

 

 

At the balance sheet date the directors loan account balance due to the director was

 

356,348

 

260,911

 

 

 

 

 

 

A Director of the company

 

 

A dividend of £165,000 (2023: £125,000) was paid to the director during the year

 

 

A dividend of £165,000 (2023: £125,000) was paid to the director's wife.

 

 

 

 

 

At the balance sheet date the directors loan account balance due to the director was

 

329,913

 

382,767

 

 

 

 

 

 

A Director of the company

 

 

A dividend of £165,000 (2023: £125,000) was paid to the director during the year

 

 

A dividend of £165,000 (2023: £125,000) was paid to the director's wife.

 

 

 

During the year, the director's wife was paid a salary of £13,246.

During the year, the director's son was paid a salary of £22,350.

 

 

 

At the balance sheet date the directors loan account balance due to the director was

 

230,699

 

323,749

 

 

 

All of the above directors' loan account balances are interest free and repayable on demand.

 

 

 

 

 

BUSBY PARTNERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
24
Ultimate controlling party

There is no ultimate controlling party as no shareholder owns 50%.

25
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
1,010,351
852,727
Adjustments for:
Taxation charged
400,593
333,307
Finance costs
49,091
53,701
Investment income
(158,882)
(47,086)
Loss/(gain) on disposal of tangible fixed assets
79,925
(41,056)
Amortisation and impairment of intangible assets
162,750
162,750
Depreciation and impairment of tangible fixed assets
184,218
203,356
Movements in working capital:
Decrease in stocks
71,036
46,302
Decrease in debtors
6,191
709,186
(Decrease)/increase in creditors
(3,610)
404,777
Cash generated from operations
1,801,663
2,677,964
26
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,495,328
(170,359)
1,324,969
Borrowings excluding overdrafts
(1,909,644)
116,776
(1,792,868)
(414,316)
(53,583)
(467,899)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr J W G BusbyMr R J BusbyMr P C BusbyMrs N J Busby063611012024-01-012024-12-3106361101bus:Director12024-01-012024-12-3106361101bus:Director22024-01-012024-12-3106361101bus:Director32024-01-012024-12-3106361101bus:CompanySecretary12024-01-012024-12-3106361101bus:RegisteredOffice2024-01-012024-12-31063611012024-12-31063611012023-01-012023-12-3106361101core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106361101core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106361101core:Goodwill2024-12-3106361101core:Goodwill2023-12-31063611012023-12-3106361101core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3106361101core:PlantMachinery2024-12-3106361101core:ComputerEquipment2024-12-3106361101core:MotorVehicles2024-12-3106361101core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3106361101core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106361101core:PlantMachinery2023-12-3106361101core:ComputerEquipment2023-12-3106361101core:MotorVehicles2023-12-3106361101core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3106361101core:ShareCapital2024-12-3106361101core:ShareCapital2023-12-3106361101core:RetainedEarningsAccumulatedLosses2024-12-3106361101core:RetainedEarningsAccumulatedLosses2023-12-3106361101core:ShareCapital2022-12-3106361101core:RetainedEarningsAccumulatedLosses2022-12-3106361101core:ShareCapitalOrdinaryShareClass12024-12-3106361101core:ShareCapitalOrdinaryShareClass12023-12-3106361101core:ShareCapitalOrdinaryShareClass22024-12-3106361101core:ShareCapitalOrdinaryShareClass22023-12-3106361101core:ShareCapitalOrdinaryShares2024-12-3106361101core:ShareCapitalOrdinaryShares2023-12-310636110112024-01-012024-12-310636110112023-01-012023-12-31063611012023-12-31063611012022-12-3106361101core:Goodwill2024-01-012024-12-3106361101core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106361101core:PlantMachinery2024-01-012024-12-3106361101core:ComputerEquipment2024-01-012024-12-3106361101core:MotorVehicles2024-01-012024-12-3106361101core:UKTax2024-01-012024-12-3106361101core:UKTax2023-01-012023-12-310636110122024-01-012024-12-310636110122023-01-012023-12-310636110132024-01-012024-12-310636110132023-01-012023-12-3106361101core:Goodwill2023-12-3106361101core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3106361101core:PlantMachinery2023-12-3106361101core:ComputerEquipment2023-12-3106361101core:MotorVehicles2023-12-3106361101core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3106361101core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3106361101core:CurrentFinancialInstruments2024-12-3106361101core:CurrentFinancialInstruments2023-12-3106361101core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3106361101core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3106361101core:Non-currentFinancialInstruments2024-12-3106361101core:Non-currentFinancialInstruments2023-12-3106361101core:FinancialLiabilitiesHeldForTradingcore:FinancialInstrumentsHeldForSale2024-12-3106361101bus:OrdinaryShareClass12024-01-012024-12-3106361101bus:OrdinaryShareClass22024-01-012024-12-3106361101bus:OrdinaryShareClass12024-12-3106361101bus:OrdinaryShareClass12023-12-3106361101bus:OrdinaryShareClass22024-12-3106361101bus:OrdinaryShareClass22023-12-3106361101bus:AllOrdinaryShares2024-12-3106361101bus:AllOrdinaryShares2023-12-3106361101bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106361101bus:FRS1022024-01-012024-12-3106361101bus:Audited2024-01-012024-12-3106361101bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP