IRIS Accounts Production v25.2.0.378 06776322 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 true true false true true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh067763222023-12-31067763222024-12-31067763222024-01-012024-12-31067763222022-12-31067763222023-01-012023-12-31067763222023-12-3106776322ns15:EnglandWales2024-01-012024-12-3106776322ns14:PoundSterling2024-01-012024-12-3106776322ns10:Director12024-01-012024-12-3106776322ns10:Consolidated2024-12-3106776322ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106776322ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3106776322ns10:Consolidatedns10:FRS1022024-01-012024-12-3106776322ns10:Consolidatedns10:Audited2024-01-012024-12-3106776322ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106776322ns10:LargeMedium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3106776322ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106776322ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-01-012024-12-3106776322ns10:FullAccounts2024-01-012024-12-3106776322ns10:OrdinaryShareClass12024-01-012024-12-3106776322ns10:Consolidated2024-01-012024-12-3106776322ns10:Director22024-01-012024-12-3106776322ns10:Director32024-01-012024-12-3106776322ns10:CompanySecretary12024-01-012024-12-3106776322ns10:RegisteredOffice2024-01-012024-12-3106776322ns10:Consolidated2023-01-012023-12-3106776322ns5:CurrentFinancialInstruments2024-12-3106776322ns5:CurrentFinancialInstruments2023-12-3106776322ns5:Non-currentFinancialInstruments2024-12-3106776322ns5:Non-currentFinancialInstruments2023-12-3106776322ns5:ShareCapital2024-12-3106776322ns5:ShareCapital2023-12-3106776322ns5:RetainedEarningsAccumulatedLosses2024-12-3106776322ns5:RetainedEarningsAccumulatedLosses2023-12-3106776322ns5:ShareCapital2022-12-3106776322ns5:RetainedEarningsAccumulatedLosses2022-12-3106776322ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106776322ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106776322ns5:LongLeaseholdAssetsns5:LandBuildings2023-12-3106776322ns5:PlantMachinery2023-12-3106776322ns5:FurnitureFittings2023-12-3106776322ns5:LongLeaseholdAssetsns5:LandBuildings2024-01-012024-12-3106776322ns5:PlantMachinery2024-01-012024-12-3106776322ns5:FurnitureFittings2024-01-012024-12-3106776322ns5:LongLeaseholdAssetsns5:LandBuildings2024-12-3106776322ns5:PlantMachinery2024-12-3106776322ns5:FurnitureFittings2024-12-3106776322ns5:LongLeaseholdAssetsns5:LandBuildings2023-12-3106776322ns5:PlantMachinery2023-12-3106776322ns5:FurnitureFittings2023-12-3106776322ns5:MotorVehicles2023-12-3106776322ns5:ComputerEquipment2023-12-3106776322ns5:MotorVehicles2024-01-012024-12-3106776322ns5:ComputerEquipment2024-01-012024-12-3106776322ns5:MotorVehicles2024-12-3106776322ns5:ComputerEquipment2024-12-3106776322ns5:MotorVehicles2023-12-3106776322ns5:ComputerEquipment2023-12-3106776322ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3106776322ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3106776322ns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3106776322ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-12-3106776322ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-12-3106776322ns5:LeasedAssetsHeldAsLessee2024-12-3106776322ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:LeasedAssetsHeldAsLessee2023-12-3106776322ns5:CostValuation2023-12-3106776322ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-12-3106776322ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3106776322ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3106776322ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-12-3106776322ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3106776322ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-3106776322ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3106776322ns5:HirePurchaseContracts2024-12-3106776322ns5:HirePurchaseContracts2023-12-3106776322ns5:Secured2024-12-3106776322ns5:Secured2023-12-3106776322ns10:OrdinaryShareClass12024-12-3106776322ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 06776322 (England and Wales)














Group Strategic Report,

Report of the Directors and

Audited

Consolidated Financial Statements

For The Year Ended 31st December 2024

for

D. Wilson Property Holding Group Limited

D. Wilson Property Holding Group Limited (Registered number: 06776322)






Contents of the Consolidated Financial Statements
For The Year Ended 31st December 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 6

Consolidated Income Statement 10

Consolidated Other Comprehensive Income 11

Consolidated Balance Sheet 12

Company Balance Sheet 13

Consolidated Statement of Changes in Equity 14

Company Statement of Changes in Equity 15

Consolidated Cash Flow Statement 16

Notes to the Consolidated Cash Flow Statement 17

Notes to the Consolidated Financial Statements 18


D. Wilson Property Holding Group Limited

Company Information
For The Year Ended 31st December 2024







DIRECTORS: D Wilson
Ms K Hadley
H J Wilson



SECRETARY: Ms K Hadley



REGISTERED OFFICE: Unit 24 Parkrose Industrial Estate
Middlemore Road
Smethwick
B66 2DZ



REGISTERED NUMBER: 06776322 (England and Wales)



SENIOR STATUTORY AUDITOR: Jacqueline Anne Mannion



AUDITORS: Wildin (Auditors) Limited
Kings Buildings
Lydney
Gloucestershire
GL15 5HE

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Group Strategic Report
For The Year Ended 31st December 2024

The company has continued to develop it's property portfolio, on the basis that the developments will be sold and not retained as long term investments assets.The company did not sell any of it's property portfolio during the year as the developments were either unfinished or the prices obtainable were below what the directors feel that they are worth.The company continues with it's developments and the directors are confident that as the developments get finished that they will be able to be sold at a profit.With very little sales the company has shown a trading loss as the finance costs are included in the accounts as an overhead cost and not added to development costs.

The establishment of the new Architectural Metalworks factory is proving very good. Turnover rose this year by 17.7% from £6,577,364 (2023) to £7,742,718 (2024). The group has overall a pre tax profit this year of £208,736. The group is continuing with the development for sale of its property portfolio and further sales are expected in 2025.

The group has no defined performance indicators other than turnover, trading profits and cash. Cash flow has been identified as the principal risk affecting the business, however there are sufficient credit facilities available.

PRINCIPAL RISKS AND UNCERTAINTIES
The development part of the group's activities is affected by the increase in interest rates generally, although the anticipated profits on the projects have a built in buffer to cope with interest rate variations.

There is still uncertainty regarding the general economy and in particular the construction sector. However the group are now developing sites where they feel that profitable sales can be achieved.

ON BEHALF OF THE BOARD:





D Wilson - Director


30th April 2025

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Report of the Directors
For The Year Ended 31st December 2024

The directors present their report with the financial statements of the company and the group for the year ended 31st December 2024.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of Property development and construction industry trading.

DIVIDENDS
The total distribution of dividends for the year ended 31st December 2024 will be £ 323,600 .

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

D Wilson
Ms K Hadley
H J Wilson

FINANCIAL INSTRUMENTS
The company uses various financial instruments which include bank, financial institution and stocking loans, cash and various items, such as consignment stock, trade debtors and trade creditors that arise directly from operations. The main purpose of these financial instruments is to raise finance for the company's operations. Their existence exposes the company to a number of financial risks.

The main risk arising from the company's financial instruments are interest rates risk, liquidity risk and credit risk. The directors review and agree policies for managing each of these risks which are summarised below. These policies have remained unchanged from previous years.

Interest Rate Risk

The company finances its operations through a mixture of bank and other external borrowings. The company's exposure to interest rate fluctuations on its borrowings is managed by the use of fixed and floating facilities. The balance sheet includes trade debtors and creditors which do not attract interest and are therefore subject to fair value interest rate risk.

The company policy throughout the year has been to achieve its objective of managing interest rate risk through day to day involvement of management in business decisions rather than through setting maximum and minimum levels for the level of fixed interest rate borrowings.

Liquidity risk
The company seeks to manage risk by ensuring sufficient liquidity is available to meet foreseeable needs to invest in cash assets safely and profitably.

The company's policy throughout the year has been to achieve this objective through the day to day involvement of management in business decisions rather than through setting maximum and minimum liquidity ratios.

CREDIT RISK
The company's principle financial assets are cash and trade debtors. The credit risk associated with the cash is limited as the counterparts have high credit ratings. The principle credit risk therefore arises from its trade debtors.

In order to manage credit risk, the directors set credit limits for customers based on a combination of payment history and third party credit references. Credit limits are reviewed by the finance director on a regular basis in conjunction with debt ageing and collection history.


D. Wilson Property Holding Group Limited (Registered number: 06776322)

Report of the Directors
For The Year Ended 31st December 2024

PERSONNEL & EQUAL OPPORTUNITIES
The company is committed to engaging with employees and holds communication meetings with staff to inform them of company developments and company performance several times a year.

The company is committed to the principal of equal recruitment, training, development and treatment of all employees irrespective of race, ethnic origin, nationality, gender, sexual orientation, religious convictions, disability or age. All the company's policies, practices and procedures relating to recruitment, training, development and promotion are administered equally and in accordance with all applicable laws. Any engagement on progression within the company shall be determined solely by objective standards and personal merit.

Employment of disabled persons
The company gives full and fair consideration to applications for employment by the company made by disabled persons, having regard to their particular aptitudes and abilities. The company would arrange and continue the employment of, and arrange appropriate training for, employees who have become disabled during the year.

Employee involvement
The company holds communication meetings with staff every half year to give them an update on business performance, future plans and changes that have occurred in the year. Members of staff are encouraged to give feedback and suggestions in their quarterly reviews which are then discussed and actioned if deemed appropriate by management.

BASIS OF PREPARATION
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 principle accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS102 and prepares accounts under UK GAAP.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the 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). 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 the group 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;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Report of the Directors
For The Year Ended 31st December 2024


AUDITORS
The auditors, Wildin (Auditors) Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





D Wilson - Director


30th April 2025

Report of the Independent Auditors to the Members of
D. Wilson Property Holding Group Limited

Opinion
We have audited the financial statements of D. Wilson Property Holding Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, 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 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 of the parent company affairs as at 31st December 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
D. Wilson Property Holding Group Limited


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page four, 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 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 group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
D. Wilson Property Holding Group Limited


Auditors' 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 a Report of the Auditors 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:

Irregularities are instances of non-compliance with laws and regulations. The objectives of our audit are to obtain sufficient appropriate audit evidence regarding compliance with laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements, to perform audit procedures to help identify instances of non-compliance with other laws and regulations that may have a material effect on the financial statements, and to respond appropriately to identified or suspected non-compliance with laws and regulations identified during the audit.
In relation to fraud , the objectives of our audit are to identify and assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud through designing and implementing appropriate responses and to respond appropriately to fraud or suspected fraud identified during the audit.

However 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.

In identifying and assessing risk of material misstatement in respect of irregularities , including fraud, the audit engagement team:
-obtain an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company complying with the legal and regulatory framework;
-inquired of management, those charged with governance, about their own identification and assessment of the risk of irregularities, including an known actual, suspected or alleged instances of fraud;
-inquired of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations by way of data submission report, and whether they are aware of any instances of non-compliance.
-reviewed financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations in direct relation to the company.
- performed audit work over the risk of management 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 bias.
-discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.

As a result of these procedures, we considered the most significant laws and regulations that have a direct impact on the financial statements are FRS 102 the Companies Act 2006 and tax compliance regulations. We performed audit procedures to detect non-compliance which may have a material impact on the financial statements which included reviewing financial statements disclosures, inspecting correspondence with local tax authorities and evaluating advice received from external tax advisors.
The audit engagement team identified the risk of management override of controls and revenue recognition as the areas where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures performed included but were not limited to testing manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business. We tested a sample of revenue transactions recognised either side of the reporting date to determine whether revenue was recorded in the correct period.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Company's ability to operate or to avoid a material penalty.

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.

Report of the Independent Auditors to the Members of
D. Wilson Property Holding Group Limited


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 a Report of the Auditors 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.




Jacqueline Anne Mannion (Senior Statutory Auditor)
for and on behalf of Wildin (Auditors) Limited
Kings Buildings
Lydney
Gloucestershire
GL15 5HE

30th April 2025

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Consolidated
Income Statement
For The Year Ended 31st December 2024

31.12.24 31.12.23
Notes £    £   

TURNOVER 7,742,718 6,577,364

Cost of sales 5,084,632 4,521,757
GROSS PROFIT 2,658,086 2,055,607

Administrative expenses 2,189,166 2,054,429
468,920 1,178

Other operating income 745,741 638,113
OPERATING PROFIT 4 1,214,661 639,291

Interest receivable and similar income 7,183 4,554
1,221,844 643,845

Interest payable and similar expenses 5 1,013,108 662,959
PROFIT/(LOSS) BEFORE TAXATION 208,736 (19,114 )

Tax on profit/(loss) 6 193,162 51,331
PROFIT/(LOSS) FOR THE FINANCIAL
YEAR

15,574

(70,445

)
Profit/(loss) attributable to:
Owners of the parent 15,574 (70,445 )

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Consolidated
Other Comprehensive Income
For The Year Ended 31st December 2024

31.12.24 31.12.23
Notes £    £   

PROFIT/(LOSS) FOR THE YEAR 15,574 (70,445 )


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

15,574

(70,445

)

Total comprehensive income attributable to:
Owners of the parent 15,574 (70,445 )

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Consolidated Balance Sheet
31st December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 2,520,538 3,364,262
Investments 10 - -
2,520,538 3,364,262

CURRENT ASSETS
Stocks 11 18,333,087 14,780,347
Debtors 12 5,249,328 6,100,178
Cash at bank and in hand 50,517 47,606
23,632,932 20,928,131
CREDITORS
Amounts falling due within one year 13 12,669,083 11,727,255
NET CURRENT ASSETS 10,963,849 9,200,876
TOTAL ASSETS LESS CURRENT
LIABILITIES

13,484,387

12,565,138

CREDITORS
Amounts falling due after more than one
year

14

(9,085,866

)

(7,933,667

)

PROVISIONS FOR LIABILITIES 18 (380,253 ) (305,177 )
NET ASSETS 4,018,268 4,326,294

CAPITAL AND RESERVES
Called up share capital 19 2 2
Retained earnings 20 4,018,266 4,326,292
SHAREHOLDERS' FUNDS 4,018,268 4,326,294

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 30th April 2025 and were signed on its behalf by:





D Wilson - Director


D. Wilson Property Holding Group Limited (Registered number: 06776322)

Company Balance Sheet
31st December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 102,597 1,286,160
Investments 10 2,244,451 2,244,451
2,347,048 3,530,611

CURRENT ASSETS
Stocks 11 18,196,510 14,592,152
Debtors 12 2,783,827 3,876,727
Cash at bank and in hand 6,589 2,097
20,986,926 18,470,976
CREDITORS
Amounts falling due within one year 13 13,064,101 11,868,077
NET CURRENT ASSETS 7,922,825 6,602,899
TOTAL ASSETS LESS CURRENT
LIABILITIES

10,269,873

10,133,510

CREDITORS
Amounts falling due after more than one
year

14

8,655,090

7,766,345
NET ASSETS 1,614,783 2,367,165

CAPITAL AND RESERVES
Called up share capital 19 2 2
Retained earnings 20 1,614,781 2,367,163
SHAREHOLDERS' FUNDS 1,614,783 2,367,165

Company's loss for the financial year (477,382 ) (585,517 )

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 8th April 2025 and were signed on its behalf by:





D Wilson - Director


D. Wilson Property Holding Group Limited (Registered number: 06776322)

Consolidated Statement of Changes in Equity
For The Year Ended 31st December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1st January 2023 2 4,396,737 4,396,739

Changes in equity
Total comprehensive income - (70,445 ) (70,445 )
Balance at 31st December 2023 2 4,326,292 4,326,294

Changes in equity
Dividends - (323,600 ) (323,600 )
Total comprehensive income - 15,574 15,574
Balance at 31st December 2024 2 4,018,266 4,018,268

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Company Statement of Changes in Equity
For The Year Ended 31st December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1st January 2023 2 2,952,680 2,952,682

Changes in equity
Total comprehensive income - (585,517 ) (585,517 )
Balance at 31st December 2023 2 2,367,163 2,367,165

Changes in equity
Dividends - (275,000 ) (275,000 )
Total comprehensive income - (477,382 ) (477,382 )
Balance at 31st December 2024 2 1,614,781 1,614,783

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Consolidated Cash Flow Statement
For The Year Ended 31st December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (560,032 ) (1,995,574 )
Interest paid (987,510 ) (643,840 )
Interest element of hire purchase and finance
lease rental payments paid

(25,598

)

(19,119

)
Tax paid - (27,313 )
Taxation refund 101,619 -
Net cash from operating activities (1,471,521 ) (2,685,846 )

Cash flows from investing activities
Purchase of tangible fixed assets (710,507 ) (543,274 )
Sale of tangible fixed assets 146,866 282,613
Reclassification of Assets 1,266,202 -
Interest received 7,183 4,554
Net cash from investing activities 709,744 (256,107 )

Cash flows from financing activities
New loans in year 1,232,831 3,283,822
Capital repayments in year (312,070 ) (179,822 )
Amount introduced by directors 380,867 -
Amount withdrawn by directors (213,340 ) (185,276 )
Equity dividends paid (323,600 ) -
Net cash from financing activities 764,688 2,918,724

Increase/(decrease) in cash and cash equivalents 2,911 (23,229 )
Cash and cash equivalents at beginning of
year

2

47,606

70,835

Cash and cash equivalents at end of year 2 50,517 47,606

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Cash Flow Statement
For The Year Ended 31st December 2024

1. RECONCILIATION OF PROFIT/(LOSS) BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.12.24 31.12.23
£    £   
Profit/(loss) before taxation 208,736 (19,114 )
Depreciation charges 221,010 327,354
Loss/(profit) on disposal of fixed assets 11,442 (100,325 )
Finance costs 1,013,108 662,959
Finance income (7,183 ) (4,554 )
1,447,113 866,320
Increase in stocks (3,552,740 ) (5,384,321 )
Decrease in trade and other debtors 573,470 1,582,169
Increase in trade and other creditors 972,125 940,258
Cash generated from operations (560,032 ) (1,995,574 )

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31st December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 50,517 47,606
Year ended 31st December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 47,606 70,835


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 47,606 2,911 50,517
47,606 2,911 50,517
Debt
Hire purchase and finance leases (420,140 ) (246,517 ) (666,657 )
Debts falling due within 1 year (55,027 ) 26,099 (28,928 )
Debts falling due after 1 year (7,734,740 ) (901,484 ) (8,636,224 )
(8,209,907 ) (1,121,902 ) (9,331,809 )
Total (8,162,301 ) (1,118,991 ) (9,281,292 )

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements
For The Year Ended 31st December 2024

1. STATUTORY INFORMATION

D. Wilson Property Holding Group Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes, the following criteria must also be met before revenue is recognised:

Sale of goods
Revenue from the sale of goods is recognised when all the following conditions are satisfied:
-the Company has transferred the significant risks and rewards of ownership to the buyer;
-the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the end site;
-the amount of revenue can be measured reliably;
-it is probable that the Company will receive the consideration due under the transaction;
-the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services
Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
- the amount of revenue can be measured reliably;
- it is probable that the Company will receive the consideration due under contract;
- the stage of completion of the contract at the end of the reporting period can be measured reliably, and;
- the costs incurred and the costs to complete the contract can be measured reliably.

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.

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 the profit or loss.

Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of it tangible 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.

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

Work in Progress is valued on the basis of direct costs less impairment if applicable, where losses are envisaged land and buildings are included at cost of acquisition including legal cost and stamp duty, plus the cost of any improvements, except in cases where the value is considered to have fallen below direct costs, in which case it is included at the lower figure.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling prices 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.

Financial instruments
Cash and cash equivalents
Cash and cash equivalents are basic financial instruments 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.

The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include trade and other debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the financial asset is measured at the present value of the future receipts discounted at a market rate.

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.

Derecogniton of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

For define contribution schemes the amount charged to profit or loss is the contribution payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments.

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

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

Judgements & 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.

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;

Stock Valuation
Stock valuation is regularly monitored against age profile and market demand. Management use a number of market tools during the appraisal process including stage of completion and current market prices for metal replacement. The directors maintain oversight of ageing stock profiles and a monthly review of any provision required is performed.

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued

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 evidence a residual interest in the assets of the company after deducting all of its liabilities.

Basic Financial liabilities
Basic financial liabilities, including trade and other creditors, bank loans and loans from fellow group companies, 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.


Derecognition of financial liabilities
Financial liabilities are derecognised when, and only when, the company's contractual obligations are discharged, cancelled, or they expire.

Going concern
The accounts have been prepared on a going concern basis which the directors consider appropriate.

At the year end date the parent company had net current assets of £7,922,825, and the group current assets of £10,963,849, the directors have considered the ability of the company to continue as a going concern and in doing so have reviewed the future trading forecasts up to December 2025 and the availability of working capital within the business. The forecasts have centred around the cash position, availability and ongoing provision of bank.

The group have performed ahead of budget for 2024. The business maintains a healthy liquidity position as well as continued strong relationship with the contractors. Therefore, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

3. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£    £   
Wages and salaries 2,630,382 2,510,774
Social security costs 284,674 266,290
2,915,056 2,777,064

The average number of employees during the year was as follows:
31.12.24 31.12.23

Production, driver and fixers 41 38
Draughtsmen 3 2
Management & Administration 18 18
62 58

The average number of employees by undertakings that were proportionately consolidated during the year was 62 (2023 - 58 ) .

31.12.24 31.12.23
£    £   
Directors' remuneration 157,905 215,663

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.24 31.12.23
£    £   
Other operating leases 41,333 40,000
Depreciation - owned assets 181,098 196,290
Depreciation - assets on hire purchase contracts and finance leases 131,201 131,063
Loss/(profit) on disposal of fixed assets 11,442 (100,325 )
Auditors' remuneration 17,000 16,400

5. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.24 31.12.23
£    £   
Bank interest 248 8,437
Bank loan interest 977,237 630,351
Bank Charges 10,025 5,052
Hire purchase 25,598 19,119
1,013,108 662,959

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax 109,852 (40,137 )
Prior Year & Interest 8,234 21,809
Total current tax 118,086 (18,328 )

Deferred tax 75,076 69,659
Tax on profit/(loss) 193,162 51,331

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
31.12.24 31.12.23
£    £   
Interim 323,600 -

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

9. TANGIBLE FIXED ASSETS

Group
Freehold Short Long Plant and
property leasehold leasehold machinery
£    £    £    £   
COST
At 1st January 2024 605,435 229,236 1,144,218 2,025,756
Additions - 62,499 30,695 588,003
Disposals - - - (146,240 )
Reclassification/transfer - - (1,174,913 ) -
At 31st December 2024 605,435 291,735 - 2,467,519
DEPRECIATION
At 1st January 2024 - 17,551 91,289 989,618
Charge for year - 18,956 - 180,194
Eliminated on disposal - - - (43,408 )
Charge written back - - (91,289 ) -
At 31st December 2024 - 36,507 - 1,126,404
NET BOOK VALUE
At 31st December 2024 605,435 255,228 - 1,341,115
At 31st December 2023 605,435 211,685 1,052,929 1,036,138

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1st January 2024 229,595 718,163 12,673 4,965,076
Additions - 28,144 1,166 710,507
Disposals - (85,382 ) - (231,622 )
Reclassification/transfer - - - (1,174,913 )
At 31st December 2024 229,595 660,925 13,839 4,269,048
DEPRECIATION
At 1st January 2024 155,715 341,208 5,433 1,600,814
Charge for year 16,392 94,313 2,444 312,299
Eliminated on disposal - (29,906 ) - (73,314 )
Charge written back - - - (91,289 )
At 31st December 2024 172,107 405,615 7,877 1,748,510
NET BOOK VALUE
At 31st December 2024 57,488 255,310 5,962 2,520,538
At 31st December 2023 73,880 376,955 7,240 3,364,262

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

9. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts and finance leases are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1st January 2024 588,637 754,663 1,343,300
Additions 525,333 28,144 553,477
Disposals (33,000 ) (73,882 ) (106,882 )
Transfer to ownership - (29,597 ) (29,597 )
At 31st December 2024 1,080,970 679,328 1,760,298
DEPRECIATION
At 1st January 2024 245,480 310,488 555,968
Charge for year 40,262 90,939 131,201
Eliminated on disposal (10,621 ) (21,281 ) (31,902 )
Transfer to ownership - (22,198 ) (22,198 )
At 31st December 2024 275,121 357,948 633,069
NET BOOK VALUE
At 31st December 2024 805,849 321,380 1,127,229
At 31st December 2023 343,157 444,175 787,332

Company
Fixtures
Long Plant and and
leasehold machinery fittings
£    £    £   
COST
At 1st January 2024 1,144,218 247,322 5,650
Additions 30,695 19,380 -
Disposals - (142,530 ) -
Reclassification/transfer (1,174,913 ) - -
At 31st December 2024 - 124,172 5,650
DEPRECIATION
At 1st January 2024 91,289 84,272 1,495
Charge for year - 15,707 565
Eliminated on disposal - (40,440 ) -
Charge written back (91,289 ) - -
At 31st December 2024 - 59,539 2,060
NET BOOK VALUE
At 31st December 2024 - 64,633 3,590
At 31st December 2023 1,052,929 163,050 4,155

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

9. TANGIBLE FIXED ASSETS - continued

Company

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1st January 2024 88,668 12,673 1,498,531
Additions - 1,166 51,241
Disposals (26,029 ) - (168,559 )
Reclassification/transfer - - (1,174,913 )
At 31st December 2024 62,639 13,839 206,300
DEPRECIATION
At 1st January 2024 29,882 5,433 212,371
Charge for year 9,355 2,444 28,071
Eliminated on disposal (5,010 ) - (45,450 )
Charge written back - - (91,289 )
At 31st December 2024 34,227 7,877 103,703
NET BOOK VALUE
At 31st December 2024 28,412 5,962 102,597
At 31st December 2023 58,786 7,240 1,286,160

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1st January 2024 33,000 56,029 89,029
Disposals (33,000 ) (26,029 ) (59,029 )
At 31st December 2024 - 30,000 30,000
DEPRECIATION
At 1st January 2024 8,807 5,801 14,608
Charge for year 1,814 8,809 10,623
Eliminated on disposal (10,621 ) (5,010 ) (15,631 )
At 31st December 2024 - 9,600 9,600
NET BOOK VALUE
At 31st December 2024 - 20,400 20,400
At 31st December 2023 24,193 50,228 74,421

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

10. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1st January 2024
and 31st December 2024 2,244,451
NET BOOK VALUE
At 31st December 2024 2,244,451
At 31st December 2023 2,244,451

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

D. Wilson Architectural Metalwork Limited
Registered office: 106 Middlemore Road, Middlemore Business Park, Smethwick,West Midlands B66 2EP
Nature of business: Architectural Metalwork
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 4,384,575 3,755,291
Profit for the year 677,884 547,369

Caleche Corporation
Registered office: Heritage House, Pinfold Street, Bridgetown, Barbados
Nature of business: Property Owner
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 354,241 354,241


11. STOCKS

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Stocks 18,323,687 14,729,189 18,196,510 14,592,152
Work-in-progress 9,400 51,158 - -
18,333,087 14,780,347 18,196,510 14,592,152

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Trade debtors 1,701,098 1,536,495 106,850 59,909
Other debtors 1,806,934 67,004 1,684,268 67,004
Due from Associated Companies 522,121 3,198,928 602,892 3,237,229
Directors' current accounts 213,340 380,867 206,968 329,179
Tax 549,728 659,581 32,145 32,145
VAT 123,613 - 20,330 5,485
Prepayments 332,494 257,303 130,374 145,776
5,249,328 6,100,178 2,783,827 3,876,727

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Other loans (see note 15) 28,928 55,027 - -
Hire purchase contracts and finance leases (see note 16)
217,015

221,213

11,343

25,578
Trade creditors 1,240,889 1,092,796 455,119 604,516
Amounts owed to group undertakings - - 1,869,083 1,676,253
Social security and other taxes 215,323 100,083 - -
VAT - 1,953 - -
Other creditors 142,347 270,021 142,347 270,021
Owing to Associated Company 8,161,404 7,539,788 8,149,229 7,410,551
Accrued expenses 2,663,177 2,446,374 2,436,980 1,881,158
12,669,083 11,727,255 13,064,101 11,868,077

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank loans (see note 15) 8,636,224 7,705,812 8,636,224 7,705,812
Other loans (see note 15) - 28,928 - -
Hire purchase contracts and finance leases (see note 16)
449,642

198,927

18,866

60,533
9,085,866 7,933,667 8,655,090 7,766,345

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

15. LOANS

An analysis of the maturity of loans is given below:

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Amounts falling due within one year or on demand:
Other loans 28,928 55,027 - -
Amounts falling due between one and two years:
Other loans - 1-2 years - 28,928 - -
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal 8,636,224 7,705,812 8,636,224 7,705,812

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts Finance leases
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Net obligations repayable:
Within one year 11,343 25,578 205,672 195,635
Between one and five years 18,866 60,533 430,776 138,394
30,209 86,111 636,448 334,029

Company
Hire purchase
contracts
31.12.24 31.12.23
£    £   
Net obligations repayable:
Within one year 11,343 25,578
Between one and five years 18,866 60,533
30,209 86,111

17. SECURED DEBTS

The following secured debts are included within creditors:

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank loans 8,636,224 7,705,812 8,636,224 7,705,812

Funding Loans are secured by fixed charges over the assets of the group, and there are cross company guarantees.

D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

18. PROVISIONS FOR LIABILITIES

Group
31.12.24 31.12.23
£    £   
Deferred tax 380,253 305,177

Group
Deferred
tax
£   
Balance at 1st January 2024 305,177
Charge to Income Statement during year 75,076
Balance at 31st December 2024 380,253

19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
2 Ordinary £1 2 2

20. RESERVES

Group
Retained
earnings
£   

At 1st January 2024 4,326,292
Profit for the year 15,574
Dividends (323,600 )
At 31st December 2024 4,018,266

Company
Retained
earnings
£   

At 1st January 2024 2,367,163
Deficit for the year (477,382 )
Dividends (275,000 )
At 31st December 2024 1,614,781


D. Wilson Property Holding Group Limited (Registered number: 06776322)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

21. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31st December 2024 and 31st December 2023:

31.12.24 31.12.23
£    £   
D Wilson
Balance outstanding at start of year 380,867 195,591
Amounts advanced 213,340 185,276
Amounts repaid (380,867 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 213,340 380,867

22. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

There were monies owing to the group at the year end by companies connected with D Wilson, as follows:

Wilson Sheet Metalwork Limited £6,850 (2023 NIL)


There were monies owed by the group at the year end to companies connected with D Wilson, as follows:

Wilson Sheet Metalwork Limited £240,199 (2023 £ 25,767)

The Parent of the group is D.Wilson Property Holding Limited of Unit 24 Parkrose Industrial Estate, Middlemore Road, Smethwick, B66 2DZ.

23. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is D Wilson.