Company registration number 06807457 (England and Wales)
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
COMPANY INFORMATION
Directors
Mr I J Duggan
Mr P A Marklund
Mr P O Nilsson
Mr J Pengelly
Company number
06807457
Registered office
PWG House First Floor
85-87 Shrivenham Hundred Business Park
Majors Road
Watchfield
SN6 8TY
Auditor
Haines Watts Swindon Limited
Old Station House
Station Approach
Swindon
Wiltshire
SN1 3DU
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 33
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
This is a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. The review is consistent with the size and nature of our business and is written in the context of the opportunities, risks and uncertainties we face in the evolving marketplace.
Principal activities
The principal activity of the company and group continued to be that of Performance Timber Products Group is a leading manufacturer and distributor of performance timber windows and doors.
Review of the business
Overall sales decreased by 0.8% across the group from the previous year, primarily due to the prior year being boosted by the “covid bounce”. Considering the economic uncertainties of the current year, the group performed well.
Inflationary pressures have been felt across the supply chain, including distribution costs with continuing high energy costs. These pressures continue to be a challenge. Management has pursued every opportunity to cut costs without impacting product quality. The group continues to work closely with its supply partners to manage the relationship between increasing costs and sales price increases.
Principal risks and uncertainties
Management continue to monitor substantive business risks closely. The key business risks to the Group are competition and economic conditions, impacted by the continuing conflict in Ukraine. The main financial risks for the business are a significant drop in sales and changes in the exchange rate between sterling and other currencies.
Key performance indicators
The Management Team monitor a number of Non-Financial Key performance Indicators (KPIs) covering both environmental issues and staff.
The group monitors its environmental impact, and has taken steps to reduce this impact through various projects including the gradual move towards electric vehicles.
Recruitment remains challenging, and as such the group works hard to retain our teams and to remain an employer of choice, and have consistently maintained low staff turnover figures for a number of years.
The group is cash generative and has robust monitoring systems that play an active part in the daily operational running of the business and provide strong support for decisions on its future direction and strategy.
The management team continue to monitor a variety of Key Performance Indicators (KPIs) across the business. The main KPIs are turnover and gross margin. Turnover for the year was £46.4 million (2023: £46.8 million) and gross margin was 32% (2023: 34%).
Mr J Pengelly
Director
30 September 2025
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
No preference dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr I J Duggan
Mr P A Marklund
Mr P O Nilsson
Mr J Pengelly
Mr R J Haycocks
(Resigned 30 June 2024)
Mr S W McIntyre
(Resigned 10 March 2024)
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
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 J Pengelly
Director
30 September 2025
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
- 4 -
Opinion
We have audited the financial statements of Performance Timber Products Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We obtained an understanding of the legal and regulatory framework applicable to both the company itself and the industry in which it operates. We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our sector experience and through discussion with the directors and other management. The most significant were identified as the Companies Act 2006, UK GAAP (FRS102) and relevant tax legislation.
We considered the extent of compliance with those laws and regulations as part of our procedures to the related financial statements. Our audit procedures included:
making enquiries of directors and management as to where they consider there to be a susceptibility to fraud and whether they have any knowledge of suspicion of fraud;
obtaining an understanding of the internal controls established to mitigate risks related to fraud or noncompliance with laws and regulations;
assessing the design and effectiveness of the controls in place to prevent and detect fraud;
assessing the risk of management override including identifying and testing journal entries;
challenging the assumptions and judgements made by management in its significant accounting estimates.
Despite the audit being planned and conducted in accordance with ISAs (UK) there remains an unavoidable risk that material misstatements in the financial statements may not be detected owing to inherent limitations of the audit, and that by their very nature, any such instances of fraud or irregularity likely involve collusion, forgery, intentional misrepresentations or the override of internal controls.
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.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
- 6 -
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Emma Skinner FCCA (Senior Statutory Auditor)
For and on behalf of Haines Watts Swindon Limited, Statutory Auditor
Chartered Accountants
Old Station House
Station Approach
Swindon
Wiltshire
SN1 3DU
30 September 2025
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
46,417,470
46,787,861
Cost of sales
(31,418,706)
(30,841,022)
Gross profit
14,998,764
15,946,839
Administrative expenses
(14,055,646)
(13,108,626)
Other operating income
18,000
-
Exceptional item
4
(355,240)
Operating profit
5
961,118
2,482,973
Interest receivable and similar income
9
153,158
224,559
Interest payable and similar expenses
10
(92,566)
(119,831)
Profit before taxation
1,021,710
2,587,701
Tax on profit
11
(618,024)
(731,461)
Profit for the financial year
403,686
1,856,240
Profit for the financial year is all attributable to the owners of the parent company.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
Profit for the year
403,686
1,856,240
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
Total comprehensive income for the year
403,686
1,856,240
Total comprehensive income for the year is all attributable to the owners of the parent company.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
732,562
522,620
Other intangible assets
12
405,730
384,391
Total intangible assets
1,138,292
907,011
Tangible assets
13
7,398,201
6,582,091
8,536,493
7,489,102
Current assets
Stocks
16
1,490,313
1,834,134
Debtors
17
5,743,942
6,885,004
Cash at bank and in hand
63,600
3,320
7,297,855
8,722,458
Creditors: amounts falling due within one year
18
(12,013,823)
(12,820,190)
Net current liabilities
(4,715,968)
(4,097,732)
Total assets less current liabilities
3,820,525
3,391,370
Creditors: amounts falling due after more than one year
19
(3,333)
-
Provisions for liabilities
Deferred tax liability
21
297,066
274,930
(297,066)
(274,930)
Net assets
3,520,126
3,116,440
Capital and reserves
Called up share capital
23
5,352,947
5,352,947
Profit and loss reserves
(1,832,821)
(2,236,507)
Total equity
3,520,126
3,116,440
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr J Pengelly
Director
Company registration number 06807457 (England and Wales)
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
328,522
328,522
Investments
14
6,565,197
6,111,479
6,893,719
6,440,001
Current assets
Debtors
17
4,246,419
3,980,162
Creditors: amounts falling due within one year
18
(11,989,816)
(10,916,833)
Net current liabilities
(7,743,397)
(6,936,671)
Net liabilities
(849,678)
(496,670)
Capital and reserves
Called up share capital
23
5,352,947
5,352,947
Profit and loss reserves
(6,202,625)
(5,849,617)
Total equity
(849,678)
(496,670)
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £353,008 (2023 - £150,465 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr J Pengelly
Director
Company registration number 06807457 (England and Wales)
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
5,352,947
(4,092,747)
1,260,200
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,856,240
1,856,240
Balance at 31 December 2023
5,352,947
(2,236,507)
3,116,440
Year ended 31 December 2024:
Profit and total comprehensive income
-
403,686
403,686
Balance at 31 December 2024
5,352,947
(1,832,821)
3,520,126
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
5,352,947
(6,000,082)
(647,135)
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
150,465
150,465
Balance at 31 December 2023
5,352,947
(5,849,617)
(496,670)
Year ended 31 December 2024:
Profit and total comprehensive income
-
(353,008)
(353,008)
Balance at 31 December 2024
5,352,947
(6,202,625)
(849,678)
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
GROUP 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
2,852,645
341,518
Interest received
153,158
224,559
Interest paid
(92,566)
(119,831)
Income taxes (paid)/refunded
(653,679)
112,105
Net cash inflow from operating activities
2,259,558
558,351
Investing activities
Purchase of business
(238,973)
-
Purchase of intangible assets
(553,591)
(178,406)
Proceeds from disposal of intangibles
-
84,690
Purchase of tangible fixed assets
(1,749,906)
(876,680)
Proceeds from disposal of tangible fixed assets
353,192
(53,221)
Net cash used in investing activities
(2,189,278)
(1,023,617)
Financing activities
Repayment of borrowings
(23,333)
-
Repayment of bank loans
13,333
-
Net cash used in financing activities
(10,000)
-
Net increase/(decrease) in cash and cash equivalents
60,280
(465,266)
Cash and cash equivalents at beginning of year
3,320
468,586
Cash and cash equivalents at end of year
63,600
3,320
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
543,822
57,393
Interest paid
(90,104)
(81,200)
Net cash inflow/(outflow) from operating activities
453,718
(23,807)
Investing activities
Proceeds from disposal of subsidiaries
(453,718)
Net cash used in investing activities
(453,718)
-
Net decrease in cash and cash equivalents
-
(23,807)
Cash and cash equivalents at beginning of year
23,807
Cash and cash equivalents at end of year
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Performance Timber Products Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is PWG House First Floor, 85-87 Shrivenham Hundred Business Park, Majors Road, Watchfield, SN6 8TY.
The group consists of Performance Timber Products Group Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Performance Timber Products Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business 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.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Development costs
3 years
1.9
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Leasehold land and buildings
10% - 20% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
25% reducing balance
Motor vehicles
25% reducing balance
Showroom
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.14
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the 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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or 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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
Leases
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 leased asset are consumed.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
UK
46,417,470
46,787,861
2024
2023
£
£
Other revenue
Interest income
153,158
224,559
4
Exceptional item
2024
2023
£
£
Expenditure
Restructuring costs
-
355,240
-
355,240
Following the reorganisation of the group, specific costs including redundancy and integration costs were included as exceptional items in the prior year.
5
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
603,144
507,225
(Profit)/loss on disposal of tangible fixed assets
(3,679)
97,553
Amortisation of intangible assets
322,310
212,715
Operating lease charges
516,491
417,061
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
27,000
18,500
Audit of the financial statements of the company's subsidiaries
63,000
86,646
90,000
105,146
7
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
4
5
4
5
Employees
238
205
-
-
Total
242
210
4
5
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
9,837,179
8,806,061
606,418
658,685
Social security costs
1,082,775
906,755
199,701
124,838
Pension costs
458,457
268,678
118,006
49,932
11,378,411
9,981,494
924,125
833,455
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
390,076
521,535
Company pension contributions to defined contribution schemes
118,006
49,932
508,082
571,467
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Directors' remuneration
(Continued)
- 24 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
207,346
234,254
Company pension contributions to defined contribution schemes
51,677
29,814
9
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
153,158
224,559
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
153,158
224,559
10
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
495
38,440
Other finance costs:
Interest on finance leases and hire purchase contracts
-
191
Other interest
92,071
81,200
Total finance costs
92,566
119,831
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
505,378
606,989
Adjustments in respect of prior periods
91,418
Total current tax
596,796
606,989
Deferred tax
Origination and reversal of timing differences
21,228
124,472
Total tax charge
618,024
731,461
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Taxation
(Continued)
- 25 -
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
1,021,710
2,587,701
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
255,428
646,925
Tax effect of expenses that are not deductible in determining taxable profit
(2,670)
99,682
Unutilised tax losses carried forward
273,848
(9,878)
Group relief
(43,037)
Permanent capital allowances in excess of depreciation
37,769
Under/(over) provided in prior years
91,418
Taxation charge
618,024
731,461
12
Intangible fixed assets
Group
Goodwill
Development costs
Total
£
£
£
Cost
At 1 January 2024
747,915
572,320
1,320,235
Additions - internally developed
260,977
260,977
Additions - separately acquired
292,614
292,614
Disposals
(58,749)
(58,749)
At 31 December 2024
981,780
833,297
1,815,077
Amortisation and impairment
At 1 January 2024
225,295
187,929
413,224
Amortisation charged for the year
82,672
239,638
322,310
Disposals
(58,749)
(58,749)
At 31 December 2024
249,218
427,567
676,785
Carrying amount
At 31 December 2024
732,562
405,730
1,138,292
At 31 December 2023
522,620
384,391
907,011
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Showroom
Total
£
£
£
£
£
£
£
£
Cost
At 1 January 2024
4,012,127
1,060,630
5,000,071
1,667,017
568,045
82,491
12,390,381
Additions
1,069,498
19,579
247,089
219,125
5,878
207,598
1,768,767
Disposals
(357,788)
(20,930)
(378,718)
Transfers
(7,565)
34,637
17,982
12,935
57,989
At 31 December 2024
4,716,272
1,114,846
5,265,142
1,899,077
5,878
754,713
82,491
13,838,419
Depreciation and impairment
At 1 January 2024
96,225
73,582
4,446,960
1,109,032
82,491
5,808,290
Depreciation charged in the year
44,330
29,832
295,413
138,974
1,460
93,135
603,144
Eliminated in respect of disposals
(19,817)
(19,817)
Transfers
(7,565)
(4,280)
56,123
4,323
48,601
At 31 December 2024
132,990
99,134
4,798,496
1,252,329
1,460
73,318
82,491
6,440,218
Carrying amount
At 31 December 2024
4,583,282
1,015,712
466,646
646,748
4,418
681,395
7,398,201
At 31 December 2023
3,915,902
987,048
553,111
557,985
568,045
6,582,091
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
Company
Leasehold land and buildings
£
Cost
At 1 January 2024 and 31 December 2024
328,522
Depreciation and impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
328,522
At 31 December 2023
328,522
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
6,565,197
6,111,479
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
6,111,479
Additions
453,718
At 31 December 2024
6,565,197
Carrying amount
At 31 December 2024
6,565,197
At 31 December 2023
6,111,479
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Subsidiaries
(Continued)
- 28 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
PWG Trading Limited
UK
Ordinary
100.00
Mumford & Wood Limited
UK
Ordinary
100.00
Stonehouse Installations Limited
UK
Ordinary
100.00
P&P Glass Limited
UK
Ordinary
100.00
P&P Holdings Limited
UK
Ordinary
100.00
The New Window Company Limited
UK
Ordinary
100.00
NWC Holdings Limited
UK
Ordinary
100.00
timber windows.com Limited
UK
Ordinary
100.00
Watchet Glass & Glazing Limited
UK
Ordinary
100.00
The Performance Window Group Limited
UK
Ordinary
100.00
The company has provided guarantees under s476 of the Companies Act 2006. The following subsidiary companies are exempt from the requirements of the Act relating to the audit of individual accounts.
Stonehouse Installations Limited
P&P Glass Limited
P&P Holdings Limited
The New Window Company Limited
Watchet Glass & Glazing Limited
The registered office of each of the above listed subsidiaries is: Pwg House, First Floor 85-87 Shrivenham Hundred Business Park, Majors Road, Watchfield, Swindon, United Kingdom, SN6 8TY
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
350,368
546,655
-
-
Work in progress
1,139,945
1,287,479
-
-
1,490,313
1,834,134
-
-
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,095,711
1,957,888
Corporation tax recoverable
53,298
Amounts owed by group undertakings
1,409,678
3,307,761
4,246,419
3,980,162
Other debtors
675,618
582,273
Prepayments and accrued income
1,509,637
1,037,082
5,743,942
6,885,004
4,246,419
3,980,162
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Debtors
(Continued)
- 29 -
The group is part of a cash pooling arrangement with Bergs Timber AB through Danske bank. This has resulted in £1,409,678(2023: £3,307,761) being included within amounts owed by group undertakings rather than cash and cash equivalents based on the engagement terms in place.
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
10,000
Payments received on account
802,101
Trade creditors
1,658,731
1,541,748
Amounts owed to group undertakings
2,927,495
3,195,590
11,903,313
10,700,177
Corporation tax payable
572,094
568,636
Other taxation and social security
1,087,112
1,219,425
12,000
131,600
Other creditors
1,867,825
2,389,715
Accruals and deferred income
3,088,465
3,905,076
74,503
85,056
12,013,823
12,820,190
11,989,816
10,916,833
All bank loans and overdrafts of the Group are secured by a fixed and floating charge over the group's land and buildings and undertakings of the group. Security has also been provided by fellow subsidiary companies included within the Group.
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
3,333
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
13,333
Payable within one year
10,000
Payable after one year
3,333
The bounce-back loan in place is underwritten by the UK Government. Therefore no security is held against the group.
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
24,213
13,248
Tax losses
(1,500)
(1,500)
Revaluations
274,353
263,182
297,066
274,930
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
274,930
-
Charge to profit or loss
22,136
-
Liability at 31 December 2024
297,066
-
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
458,457
268,678
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
62,500
62,500
62,500
62,500
Ordinary B of £1 each
37,500
37,500
37,500
37,500
100,000
100,000
100,000
100,000
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
23
Share capital
(Continued)
- 31 -
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference A of £1 each
4,761,947
4,761,947
4,761,947
4,761,947
Preference B of £1 each
491,000
491,000
491,000
491,000
5,252,947
5,252,947
5,252,947
5,252,947
Preference shares classified as equity
5,252,947
5,252,947
Total equity share capital
5,352,947
5,352,947
24
Acquisition of a business
On 14 February 2024 the group acquired 100 percent of the issued capital of NWC holdings Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
18,861
-
18,861
Inventories
4,000
-
4,000
Trade and other receivables
231,202
-
231,202
Cash and cash equivalents
214,745
-
214,745
Borrowings
(23,333)
-
(23,333)
Trade and other payables
(223,357)
-
(223,357)
Tax liabilities
(7,951)
-
(7,951)
Total identifiable net assets
214,167
-
214,167
Goodwill
239,551
Total consideration
453,718
The consideration was satisfied by:
£
Cash
453,718
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
1,540,285
Loss after tax
(341,684)
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
25
Cash generated from group operations
2024
2023
£
£
Profit after taxation
403,686
1,856,240
Adjustments for:
Taxation charged
618,024
731,461
Finance costs
92,566
119,831
Investment income
(153,158)
(224,559)
Loss on disposal of tangible fixed assets
247,716
6,209,032
Amortisation and impairment of intangible assets
322,310
212,715
Depreciation and impairment of tangible fixed assets
603,144
178,703
Movements in working capital:
Decrease/(increase) in stocks
343,821
(1,834,134)
Decrease in debtors
1,194,360
1,015,550
Decrease in creditors
(819,824)
(7,923,321)
Cash generated from operations
2,852,645
341,518
26
Cash generated from operations - company
2024
2023
£
£
(Loss)/profit after taxation
(353,008)
150,465
Adjustments for:
Finance costs
90,104
81,200
(Gain)/loss on disposal of tangible fixed assets
-
6,111,479
Depreciation and impairment of tangible fixed assets
-
(328,522)
Movements in working capital:
(Increase)/decrease in debtors
(266,257)
4,398,546
Increase/(decrease) in creditors
1,072,983
(10,355,775)
Cash generated from operations
543,822
57,393
27
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,320
60,280
63,600
Borrowings excluding overdrafts
-
(13,333)
(13,333)
3,320
46,947
50,267
PERFORMANCE TIMBER PRODUCTS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
28
Analysis of changes in net funds - company
1 January 2024
31 December 2024
£
£
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr I J DugganMr P A MarklundMr P O NilssonMr J PengellyMr R J HaycocksMr S W McIntyrefalse06807457bus:Consolidated2024-01-012024-12-31068074572024-01-012024-12-3106807457bus:Director12024-01-012024-12-3106807457bus:Director22024-01-012024-12-3106807457bus:Director32024-01-012024-12-3106807457bus:Director42024-01-012024-12-3106807457bus:Director52024-01-012024-12-3106807457bus:Director62024-01-012024-12-3106807457bus:RegisteredOffice2024-01-012024-12-31068074572024-12-3106807457bus:Consolidated2024-12-3106807457bus:Consolidated2023-01-012023-12-3106807457bus:Consolidated12024-01-012024-12-3106807457bus:Consolidated12023-01-012023-12-31068074572023-01-012023-12-3106807457core:Goodwillbus:Consolidated2024-12-3106807457core:Goodwillbus:Consolidated2023-12-3106807457core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3106807457core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3106807457bus:Consolidated2023-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-31068074572023-12-3106807457core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3106807457core:PlantMachinerybus:Consolidated2024-12-3106807457core:FurnitureFittingsbus:Consolidated2024-12-3106807457core:ComputerEquipmentbus:Consolidated2024-12-3106807457core:MotorVehiclesbus:Consolidated2024-12-3106807457core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3106807457core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106807457core:PlantMachinerybus:Consolidated2023-12-3106807457core:FurnitureFittingsbus:Consolidated2023-12-3106807457core:ComputerEquipmentbus:Consolidated2023-12-3106807457core:MotorVehiclesbus:Consolidated2023-12-3106807457core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3106807457core:ShareCapitalbus:Consolidated2024-12-3106807457core:ShareCapitalbus:Consolidated2023-12-3106807457core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3106807457core:ShareCapital2024-12-3106807457core:ShareCapital2023-12-3106807457core:RetainedEarningsAccumulatedLosses2024-12-3106807457core:RetainedEarningsAccumulatedLosses2023-12-3106807457core:ShareCapitalbus:Consolidated2022-12-31068074572022-12-3106807457core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3106807457core:ShareCapital2022-12-3106807457core:RetainedEarningsAccumulatedLosses2022-12-3106807457bus:Consolidated2022-12-3106807457core:Goodwill2024-01-012024-12-3106807457core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3106807457core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106807457core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3106807457core:PlantMachinery2024-01-012024-12-3106807457core:FurnitureFittings2024-01-012024-12-3106807457core:ComputerEquipment2024-01-012024-12-3106807457core:MotorVehicles2024-01-012024-12-3106807457core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3106807457core:UKTaxbus:Consolidated2024-01-012024-12-3106807457core:UKTaxbus:Consolidated2023-01-012023-12-3106807457core:Goodwillbus:Consolidated2023-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3106807457bus:Consolidated2023-12-3106807457core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106807457core:Goodwillbus:Consolidated2024-01-012024-12-3106807457core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-3106807457core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106807457core:PlantMachinerybus:Consolidated2023-12-3106807457core:FurnitureFittingsbus:Consolidated2023-12-3106807457core:ComputerEquipmentbus:Consolidated2023-12-3106807457core:MotorVehiclesbus:Consolidated2023-12-3106807457core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3106807457core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3106807457core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3106807457core:PlantMachinerybus:Consolidated2024-01-012024-12-3106807457core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3106807457core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3106807457core:MotorVehiclesbus:Consolidated2024-01-012024-12-3106807457core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-01-012024-12-3106807457core:Subsidiary12024-01-012024-12-3106807457core:Subsidiary22024-01-012024-12-3106807457core:Subsidiary32024-01-012024-12-3106807457core:Subsidiary42024-01-012024-12-3106807457core:Subsidiary52024-01-012024-12-3106807457core:Subsidiary62024-01-012024-12-3106807457core:Subsidiary72024-01-012024-12-3106807457core:Subsidiary82024-01-012024-12-3106807457core:Subsidiary92024-01-012024-12-3106807457core:Subsidiary102024-01-012024-12-3106807457core:Subsidiary112024-01-012024-12-3106807457core:Subsidiary222024-01-012024-12-3106807457core:Subsidiary332024-01-012024-12-3106807457core:Subsidiary442024-01-012024-12-3106807457core:Subsidiary552024-01-012024-12-3106807457core:Subsidiary662024-01-012024-12-3106807457core:Subsidiary772024-01-012024-12-3106807457core:Subsidiary882024-01-012024-12-3106807457core:Subsidiary992024-01-012024-12-3106807457core:Subsidiary10102024-01-012024-12-3106807457core:CurrentFinancialInstruments2024-12-3106807457core:CurrentFinancialInstruments2023-12-3106807457core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3106807457core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3106807457core:WithinOneYearbus:Consolidated2024-12-3106807457core:WithinOneYearbus:Consolidated2023-12-3106807457core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106807457core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106807457core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3106807457core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3106807457core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106807457core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106807457core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3106807457core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3106807457bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106807457bus:FRS1022024-01-012024-12-3106807457bus:Audited2024-01-012024-12-3106807457bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106807457bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP