Caseware UK (AP4) 2024.0.164 2024.0.164 4falsefalsetrue2024-01-014false 07871683 2024-01-01 2024-12-31 07871683 2023-01-01 2023-12-31 07871683 2024-12-31 07871683 2023-12-31 07871683 2023-01-01 07871683 c:CompanySecretary1 2024-01-01 2024-12-31 07871683 c:Director5 2024-01-01 2024-12-31 07871683 c:Director8 2024-01-01 2024-12-31 07871683 c:Director8 2024-12-31 07871683 c:Director9 2024-01-01 2024-12-31 07871683 c:Director10 2024-01-01 2024-12-31 07871683 c:Director10 2024-12-31 07871683 c:Director11 2024-01-01 2024-12-31 07871683 c:Director12 2024-01-01 2024-12-31 07871683 c:Director12 2024-12-31 07871683 c:Director13 2024-01-01 2024-12-31 07871683 c:Director13 2024-12-31 07871683 c:RegisteredOffice 2024-01-01 2024-12-31 07871683 c:Agent1 2024-01-01 2024-12-31 07871683 c:Agent2 2024-01-01 2024-12-31 07871683 d:Buildings 2024-01-01 2024-12-31 07871683 d:PlantMachinery 2024-01-01 2024-12-31 07871683 d:FurnitureFittings 2024-01-01 2024-12-31 07871683 d:OfficeEquipment 2024-01-01 2024-12-31 07871683 d:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 07871683 d:OtherPropertyPlantEquipment 2024-12-31 07871683 d:OtherPropertyPlantEquipment 2023-12-31 07871683 d:CurrentFinancialInstruments 2024-12-31 07871683 d:CurrentFinancialInstruments 2023-12-31 07871683 d:Non-currentFinancialInstruments 2024-12-31 07871683 d:Non-currentFinancialInstruments 2023-12-31 07871683 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 07871683 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 07871683 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 07871683 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 07871683 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-12-31 07871683 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-12-31 07871683 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-12-31 07871683 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-12-31 07871683 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-12-31 07871683 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2023-12-31 07871683 d:ShareCapital 2024-12-31 07871683 d:ShareCapital 2023-12-31 07871683 d:ShareCapital 2023-01-01 07871683 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 07871683 d:RetainedEarningsAccumulatedLosses 2024-12-31 07871683 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 07871683 d:RetainedEarningsAccumulatedLosses 2023-12-31 07871683 d:RetainedEarningsAccumulatedLosses 2023-01-01 07871683 c:OrdinaryShareClass1 2024-01-01 2024-12-31 07871683 c:OrdinaryShareClass1 2024-12-31 07871683 c:OrdinaryShareClass1 2023-12-31 07871683 c:FRS102 2024-01-01 2024-12-31 07871683 c:Audited 2024-01-01 2024-12-31 07871683 c:FullAccounts 2024-01-01 2024-12-31 07871683 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 07871683 d:Subsidiary1 2024-01-01 2024-12-31 07871683 d:Subsidiary1 1 2024-01-01 2024-12-31 07871683 d:Subsidiary2 2024-01-01 2024-12-31 07871683 d:Subsidiary2 1 2024-01-01 2024-12-31 07871683 d:Subsidiary3 2024-01-01 2024-12-31 07871683 d:Subsidiary3 1 2024-01-01 2024-12-31 07871683 d:Subsidiary4 2024-01-01 2024-12-31 07871683 d:Subsidiary4 1 2024-01-01 2024-12-31 07871683 c:Consolidated 2024-12-31 07871683 c:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 07871683 2 2024-01-01 2024-12-31 07871683 6 2024-01-01 2024-12-31 07871683 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 07871683










TG1 Holding Ltd










Annual report and financial statements

For the year ended 31 December 2024



 
TG1 Holding Ltd
 

Company Information


Directors
A Breugem 
M Fletcher 
P Van Malkenhorst 
L Evison (appointed 9 December 2024)
T Zwinkels (appointed 9 December 2024)




Company secretary
P van Malkenhorst



Registered number
07871683



Registered office




Independent auditor
Kreston Reeves LLP
Statutory Auditor & Chartered Accountants

37 St Margaret's Street

Canterbury

Kent

CT1 2TU




Bankers
HSBC Bank
Lakeview West

Crossways Business Park

Dartford

DA2 6QE





Coöperatieve Rabobank Westland UA

Postbus 9

2670 AA

Naaldwijk

The Netherlands




Solicitors
DAC Beachcroft LLP
25 Walbrook

London

EC4N 8AF





 
TG1 Holding Ltd
 

Contents



Page
Group strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 9
Consolidated statement of comprehensive income
10
Consolidated balance sheet
11
Company balance sheet
12
Consolidated statement of changes in equity
13
Company statement of changes in equity
14
Consolidated statement of cash flows
15
Notes to the financial statements
16 - 36


 
TG1 Holding Ltd
 

Group strategic report
For the year ended 31 December 2024

Introduction
 
The Directors have pleasure in presenting their report and the consolidated financial statements for the year ending 31 December 2024.

Business review
 
Turnover has increased by 20% during the year to £23,993,000 (2023 £20,023,000). This reflects changes in cropping cycles and some increases in costs which have, in turn, resulted in higher charges for the Groups sole customer. The main areas where cost inflation has been evident have been in energy and labour costs.  
During the year the Group acquired a new greenhouse facility, Thanet Earth Lettuce, in order to expand into a new product group within the salad arena. Improvements have been required to the site which have taken some time to implement and created operational difficulties during the year, which have led to initial losses within that business whilst the operating model becomes established.
Overall, profit before tax has increased to £4,653,000 (2023 £3,098,000).

Principal risks and uncertainties
 
The Group continues to manage the activities of its subsidiaries and the risk arising are managed by the active involvement of the Directors and Management of the companies.
Operational risk
The risk of disease/virus which could result in minimal or low yields, or increased costs of production is always a threat and each greenhouse and the site maintain strict hygiene protocols to minimise and potential impact of the risk. These procedures remain under constant review. In addition the Group continues to review the varieties grown, transitioning towards those with greater varietal resistance where possible.
The ability to attract and retain suitable labour levels remains an ongoing risk for the business. The Group manages this by ensuring a close working partnership with its labour provider and ensuring the business is positioned to attract and retain the best people.
Foreign currency risk
The agreement with the sole customer ensures that all foreign exchange risk associated with the costs of each crop is passed through to that customer.
Credit risk
With reliance on one sole customer any risk to that business could be considered as a risk to the TG1 Holding Group. There are currently no concerns around the status of that business.

Page 1

 
TG1 Holding Ltd
 

Group strategic report (continued)
For the year ended 31 December 2024

Financial key performance indicators
 
The performance for the year can be summarised by the following key figures and indicators which the Directors have found valuable in monitoring the group's progress:



2024

2023


£'000

£'000





Turnover

23,993

20,023
Interest payable

808

861
Profit on ordinary activities before taxation

4,653

3,098
Fixed assets

28,738

27,500
Bank loans

12,205

15,297
Cash

3,727

2,155



This report was approved by the board and signed on its behalf.



A Breugem
Director

Date: 29 September 2025

Page 2

 
TG1 Holding Ltd
 

 
Directors' report
For the year ended 31 December 2024

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

Principal activity

The Group's trading activities of the growing of tomatoes and cucumbers continued. The year saw the Thanet Growers Six Limited subsidiary growing Cucumbers and both Thanet Growers One Limited and Thanet Growers Three Limited growing Tomatoes. In addition, Thanet Earth Lettuce Limited was incorporated in the year which grows Lettuce. 

Results and dividends

The profit for the year, after taxation and minority interests, amounted to £3,937,279 (2023 - £3,209,274).

During the year, the company paid dividends totalling £4,857,400 in respect of Ordinary shares (2023: £Nil). No further dividend is recommended in respect of the year.  

Directors

The directors who served during the year were:

A Breugem 
H Lambriex (reappointed 31 March 2024, resigned 4 December 2024)
M Fletcher 
P Kalden (resigned 31 March 2024)
P Van Malkenhorst 
L Evison (appointed 9 December 2024)
T Zwinkels (appointed 9 December 2024)

Future developments

The Group is investing in a significant upgrade of the facilities at Thanet Earth Lettuce Limited in order to make that business profitable in the coming period. The Directors continue to focus attentions on expanding UK production, with plans for the construction of another glasshouse on the Thanet Earth site under way, and due for completion towards the end of 2025. 
The impact of inflationary costs pressures is expected to continue. The Group recognises the challenges this presents and believes it is well placed to work through those challenges with both its customer and suppliers.  Efforts concentrate on minimising the impact of cost increases through cost efficiencies and yield improvement initiatives.  

  Disclosure of information to auditor

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditor is aware of that information.

Post balance sheet events

The Group are continuing to review ways to increase the level of UK production it is able to sell and has acquired Thanet Growers Seven Limited in the new financial year in order to increase the growing capacity on the Thanet Earth site. The site will be developed over the course of 2025 with first production expected in 2026.

Page 3

 
TG1 Holding Ltd
 

 
Directors' report (continued)
For the year ended 31 December 2024


Auditor

The auditor, Kreston Reeves LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





A Breugem
Director

Date: 29 September 2025

Page 4

 
TG1 Holding Ltd
 

Directors' responsibilities statement
For the year ended 31 December 2024

The directors are responsible for preparing the group strategic report, the directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under Company law the directors must not approve the financial statements unless satisfied that they 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 for the Group's financial statements 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 Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Group's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements and other information included in directors' reports may differ from legislation in other jurisdictions.

Page 5

 
TG1 Holding Ltd
 

 
Independent auditor's report to the members of TG1 Holding Ltd
 

Opinion


We have audited the financial statements of TG1 Holding Ltd (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the consolidated statement of comprehensive income, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of cash flows, the Consolidated statement of changes in equity, the Company statement of changes in equity, Consolidated analysis of net debt and the related notes, including a summary of significant accounting policiesThe 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'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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or 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.


Page 6

 
TG1 Holding Ltd
 

 
Independent auditor's report to the members of TG1 Holding Ltd (continued)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the group strategic report and the directors' report have been prepared in accordance with applicable legal requirements.


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 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 set out on page 5, 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 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.


Page 7

 
TG1 Holding Ltd
 

 
Independent auditor's report to the members of TG1 Holding Ltd (continued)


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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Capability of the audit in detecting irregularities, including fraud
The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error; and to respond appropriately to those risks.
Based on our understanding of the company and industry, and through discussion with the directors and other management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to health and safety, DEFRA, anti-bribery and employment law. We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and taxation legislation. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journals to increase revenue or reduce expenditure and management bias in judgemental areas of the financial statements such as the valuation of work in progress. Audit procedures performed by the engagement team included:

Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations (including health and safety, DEFRA, anti-bribery and employment law) and fraud; and
Assessment of identified fraud risk factors; and
Review of transactions throughout the period to identify any previously undisclosed transactions with related parties outside the normal course of business; and
Review of significant and unusual transactions and evaluation of the underlying financial rationale supporting the transactions; and
Identifying and testing journal entries, in particular any manual entries made at the year end for financial statement preparation with the use of data analytics; and
Reviewing crop reconciliations to ensure the transactions included in the calculations reconcile to the underlying accounting records


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
 
Page 8

 
TG1 Holding Ltd
 

 
Independent auditor's report to the members of TG1 Holding Ltd (continued)




As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:


Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion of the effectiveness of the Company's internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statementsWe are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.


We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.


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 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Samantha Rouse FCCA DChA (senior statutory auditor)
for and on behalf of
Kreston Reeves LLP
Statutory Auditor
Chartered Accountants
Canterbury

30 September 2025
Page 9

 
TG1 Holding Ltd
 

Consolidated statement of comprehensive income
For the year ended 31 December 2024

2024
2023
Note
£
£

  

Turnover
 4 
23,992,818
20,022,852

Cost of sales
  
(25,648,267)
(23,239,598)

Gross loss
  
(1,655,449)
(3,216,746)

Administrative expenses
  
(2,723,670)
(3,153,366)

Other operating income
 5 
9,815,502
10,323,900

Operating profit
 6 
5,436,383
3,953,788

Interest receivable and similar income
 9 
23,944
5,671

Interest payable and similar expenses
 10 
(807,514)
(861,194)

Profit before taxation
  
4,652,813
3,098,265

Tax on profit
 11 
(762,659)
75,130

Profit for the financial year
  
3,890,154
3,173,395

  

Profit for the year attributable to:
  

Non-controlling interests
  
(47,125)
(35,879)

Owners of the parent Company
  
3,937,279
3,209,274

  
3,890,154
3,173,395

The notes on pages 16 to 36 form part of these financial statements.

Page 10

 
TG1 Holding Ltd
Registered number: 07871683

Consolidated balance sheet
As at 31 December 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 14 
28,738,472
27,499,595

Investments
 15 
61,000
61,000

  
28,799,472
27,560,595

Current assets
  

Stocks
 16 
1,095,377
3,255,988

Debtors
 17 
10,848,644
10,706,556

Cash at bank and in hand
 18 
3,727,303
2,154,726

  
15,671,324
16,117,270

Creditors: amounts falling due within one year
 19 
(16,459,292)
(11,646,752)

Net current (liabilities)/assets
  
 
 
(787,968)
 
 
4,470,518

Total assets less current liabilities
  
28,011,504
32,031,113

Creditors: amounts falling due after more than one year
 20 
(9,112,047)
(12,823,308)

Provisions for liabilities
  

Deferred taxation
 22 
(3,821,686)
(3,162,788)

  
 
 
(3,821,686)
 
 
(3,162,788)

Net assets
  
15,077,771
16,045,017


Capital and reserves
  

Called up share capital 
 23 
11,100,000
11,100,000

Profit and loss account
 24 
4,073,501
4,993,622

Equity attributable to owners of the parent Company
  
15,173,501
16,093,622

Non-controlling interests
  
(95,730)
(48,605)

  
15,077,771
16,045,017


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




A Breugem
Director
Date: 29 September 2025

The notes on pages 16 to 36 form part of these financial statements.

Page 11

 
TG1 Holding Ltd
Registered number: 07871683

Company balance sheet
As at 31 December 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 14 
25,291
-

Investments
 15 
7,160,053
7,159,953

  
7,185,344
7,159,953

Current assets
  

Debtors
 17 
10,433,577
7,134,067

Cash at bank and in hand
 18 
1,248,600
211,112

  
11,682,177
7,345,179

Creditors: amounts falling due within one year
 19 
(5,156,389)
(462,589)

Net current assets
  
 
 
6,525,788
 
 
6,882,590

Total assets less current liabilities
  
13,711,132
14,042,543

  

Creditors: amounts falling due after more than one year
 20 
(1,786,813)
(2,229,563)

  

Net assets
  
11,924,319
11,812,980


Capital and reserves
  

Called up share capital 
 23 
11,100,000
11,100,000

Profit and loss account brought forward
  
712,980
657,902

Profit for the year
  
4,968,739
55,078

Other changes in the profit and loss account

  

(4,857,400)
-

Profit and loss account carried forward
  
824,319
712,980

  
11,924,319
11,812,980


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


A Breugem
Director

Date: 29 September 2025

The notes on pages 16 to 36 form part of these financial statements.

Page 12

 
TG1 Holding Ltd
 

Consolidated statement of changes in equity
For the year ended 31 December 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£


At 1 January 2023
11,100,000
1,784,348
12,884,348
(12,726)
12,871,622


Comprehensive income for the year

Profit for the year
-
3,209,274
3,209,274
(35,879)
3,173,395
Total comprehensive income for the year
-
3,209,274
3,209,274
(35,879)
3,173,395



At 1 January 2024
11,100,000
4,993,622
16,093,622
(48,605)
16,045,017


Comprehensive income for the year

Profit for the year
-
3,937,279
3,937,279
(47,125)
3,890,154
Total comprehensive income for the year
-
3,937,279
3,937,279
(47,125)
3,890,154


Contributions by and distributions to owners

Dividends: Equity capital
-
(4,857,400)
(4,857,400)
-
(4,857,400)


At 31 December 2024
11,100,000
4,073,501
15,173,501
(95,730)
15,077,771


The notes on pages 16 to 36 form part of these financial statements.

Page 13

 
TG1 Holding Ltd
 

Company statement of changes in equity
For the year ended 31 December 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
11,100,000
657,902
11,757,902


Comprehensive income for the year

Profit for the year
-
55,078
55,078



At 1 January 2024
11,100,000
712,980
11,812,980


Comprehensive income for the year

Profit for the year
-
4,968,739
4,968,739

Dividends
-
(4,857,400)
(4,857,400)


At 31 December 2024
11,100,000
824,319
11,924,319


The notes on pages 16 to 36 form part of these financial statements.

Page 14

 
TG1 Holding Ltd
 

Consolidated statement of cash flows
For the year ended 31 December 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
3,890,154
3,173,395

Adjustments for:

Depreciation of tangible assets
3,613,503
3,265,795

Interest paid
807,514
861,194

Interest received
(23,944)
(5,671)

Taxation charge
762,659
(75,130)

Decrease/(increase) in stocks
2,160,611
(483,513)

(Increase) in debtors
(142,088)
(1,659,616)

Increase in creditors
4,854,884
468,493

(Decrease) in amounts owed to join ventures
(8,894)
(4,122)

Corporation tax (paid)
(103,761)
(87,297)

Net cash generated from operating activities

15,810,638
5,453,528


Cash flows from investing activities

Purchase of tangible fixed assets
(4,852,380)
(739,386)

Interest received
23,944
5,671

Net cash from investing activities

(4,828,436)
(733,715)

Cash flows from financing activities

Repayment of loans
(3,744,711)
(3,124,462)

Other new loans
-
405,000

Dividends paid
(4,857,400)
-

Interest paid
(807,514)
(861,194)

Net cash used in financing activities
(9,409,625)
(3,580,656)

Net increase in cash and cash equivalents
1,572,577
1,139,157

Cash and cash equivalents at beginning of year
2,154,726
1,015,569

Cash and cash equivalents at the end of year
3,727,303
2,154,726


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
3,727,303
2,154,726

3,727,303
2,154,726


Page 15

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

1.


General information

TG1 Holding Limited is a limited liability company incorporated in England and Wales. The company's registered number is 07871683. The address of the registered office is 2 Barrow Man Road, Birchington, Kent, England, CT7 0AX.  
The principal activities of the group are that of the production and sale of tomatoes and cucumbers. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own statement of comprehensive income in these financial statements.

The financial statements are presented to the nearest pound.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

The directors are confident that the group will be able to meet its day to day working capital requirements due to the positive cashflows generated during the current financial year. The group continues to generate positive cashflows after the year end. As such the directors have prepared the financial statements on a going concern basis.

Page 16

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.4

Associates and joint ventures

An entity is treated as a joint venture where the Group is a party to a contractual agreement with one or more parties from outside the Group to undertake an economic activity that is subject to joint control.

An entity is treated as an associated undertaking where the Group exercises significant influence in that it has the power to participate in the operating and financial policy decisions.
In the consolidated accounts, interests in associated undertakings are accounted for using the equity method of accounting. Under this method an equity investment is initially recognised at the transaction price (including transaction costs) and is subsequently adjusted to reflect the investors share of the profit or loss, other comprehensive income and equity of the associate. The consolidated statement of comprehensive income includes the Group's share of the operating results, interest, pre-tax results and attributable taxation of such undertakings applying accounting policies consistent with those of the Group. In the consolidated balance sheet, the interests in associated undertakings are shown as the Group's share of the identifiable net assets, including any unamortised premium paid on acquisition.
Any premium on acquisition is dealt with in accordance with the goodwill policy.

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group 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 of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Power sales
The Group receives additional revenue through the export of surplus power to the national grid. This revenue is recognised as the surplus power is generated and is included within the operating income.

Page 17

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.6

Intangible assets

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to the initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the consolidated statement of comprehensive income over its useful economic life.  

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold property
-
10 -15 years
Plant & machinery
-
3 - 25 years
Fixtures & fittings
-
10 - 15 years
Office equipment
-
3 - 15 years
Assets under construction
-
Not depreciated

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

  
2.8

Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

Page 18

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.9

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.10

Work in progress

The Group has adopted the cost model for the measurement of biological assets. 
Work in progress, which represents tomatoes and cucumbers in the course of production, is valued at the lower of cost and net realisable value, cost represents all expenditure incurred bringing the work in progress to its condition and location including the related overhead expenditure based on a normal level of activity. 

 
2.11

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.13

Financial instruments

The Group 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 in the Group's balance sheet when the Group 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, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.
 
Page 19

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)


2.13
Financial instruments (continued)


Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 20

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.15

Foreign currency translation

Functional and presentation currency

The Group's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

 
2.16

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.17

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.18

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.19

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 21

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

2.Accounting policies (continued)

 
2.20

Provisions for liabilities

Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation. 
Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties. 
 
When payments are eventually made, they are charged to the provision carried in the balance sheet. 

 
2.21

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.22

Research and development

The group claims R&D expenditure credits which will be offset against future corporation tax liabilities. 

Page 22

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires the directors to make judgements, estimates and assumptions that can affect the amounts reported for assets and liabilities, and the results for the year.  The nature of estimation is such though that actual outcomes could differ significantly from those estimates. The following judgements have had the most significant impact on amounts recognised in the financial statements:
I
nvestment in subsidiaries and associates
The company has recognised investments in subsidiaries with a carry value of £7,099,053 (2023: £7,098,953) at the reporting date (see note 14). The group has recognised investments in associates with a carrying value of £61,000 (2023: £61,000) (see note 14). These assets are stated at their cost less provision for impairment. 
The group considers whether these investments are impaired. Where an indication of impairment is identified the estimation of recoverable value requires the estimation of the recoverable value of the cash generating units (CGUs). This requires estimation of the future cash flows from the CGUs and also selection of appropriate discount rates in order to calculate the net present values of those cash flows.
The group considers Thanet Energy Limited to be an indirect subsidiary despite not directly or indirectly owning more than 50% of the share capital. This is because the group indirectly holds the majority of the voting rights of this company. Thanet Energy Limited is therefore consolidated into the group's financial statements.
The following are the group's key sources of estimation uncertainty:
Tangible fixed assets
The group has recognised tangible fixed assets with a carrying value of £28,738,472 (2023: £27,499,595) at the reporting date (see note 13). These assets are stated at their cost less provision for depreciation and impairment. The group’s accounting policy sets out the approach to calculating depreciation for immaterial assets acquired. For material assets such as land and buildings the group determines at acquisition reliable estimates for the useful life of the asset, its residual value and decommissioning costs.  These estimates are based upon such factors as the expected use of the acquired asset and market conditions. At subsequent reporting dates the directors consider whether there are any factors such as technological advancements or changes in market conditions that indicate a need to reconsider the estimates used.
Where there are indicators that the carrying value of tangible assets may be impaired the group undertakes tests to determine the recoverable amount of assets.  These tests require estimates of the fair value of assets less cost to sell and of their value in use.  Wherever possible the estimate of the fair value of assets is based upon observable market prices less incremental cost for disposing of the asset.  The value in use calculation is based upon a discounted cash flow model, based upon the group’s forecasts for the foreseeable future which do not include any restructuring activities that the group is not yet committed to or significant future investments that will enhance the asset’s performance.  The recoverable amount is most sensitive to the discount rate used for the discounted cash flow model as well expected future cash flows and the growth rate used for extrapolation purposes.
Taxation
Provision has been made in the financial statements for a deferred tax liability amounting to £3,821,686 (2023: £3,162,788) at the reporting date (see note 21). The provision is based upon estimates of the timing of the reversal of timing differences upon which the provision is based and the tax rates that will be in force at that time together with an assessment of the impact of future tax planning strategies.

Page 23

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Crop sales
23,992,818
20,022,852

23,992,818
20,022,852


All turnover arose within the United Kingdom.


5.


Other operating income

2024
2023
£
£

Power sales
3,330,219
6,896,203

Rent receivable
192,527
1,395,997

R&D expenditure credit
1,435,356
-

Management charge income
4,857,400
2,031,700

9,815,502
10,323,900



6.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Depreciation of tangible fixed assets
3,613,503
3,265,795

Fees payable to the Group's auditor and its associates for the audit of the Company's annual financial statements
57,000
34,820

Exchange differences
8,459
(914)

Defined contribution pension cost
4,725
4,771

Page 24

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

7.


Auditor's remuneration

2024
2023
£
£


Fees payable to the Group's auditor and its associates for the audit of the Group's annual financial statements
57,000
34,820

Fees payable to the Group's auditor and its associates in respect of:


All other services
25,435
19,245

25,435
19,245


8.


Employees

Staff costs were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
271,612
79,661

Social security costs
15,748
8,271

Cost of defined contribution scheme
4,725
4,771

292,085
92,703


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Average number of employees
14
9
4
4


9.


Interest receivable

2024
2023
£
£


Other interest receivable
23,944
5,671

23,944
5,671

Page 25

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

10.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
807,514
861,194

807,514
861,194


11.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
-
87,297

Adjustments in respect of previous periods
103,761
-


103,761
87,297


Total current tax
103,761
87,297

Deferred tax


Origination and reversal of timing differences
658,898
(162,427)

Total deferred tax
658,898
(162,427)


762,659
(75,130)
Page 26

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
4,652,813
3,098,265


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
1,163,203
774,566

Effects of:


Capital allowances for year in excess of depreciation
94,007
84,758

Adjustments to tax charge in respect of prior periods
103,761
-

R&D expenditure credit
(203,410)
-

Unutilised tax losses
(509,555)
(950,092)

Remeasurement of deferred tax for changes in tax rates
113,151
46,632

Other differences leading to an increase (decrease) in the tax charge
1,502
(30,994)

Total tax charge for the year
762,659
(75,130)

Page 27

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

12.


Intangible assets

Group and Company





Goodwill

£



Cost


At 1 January 2024
46,574



At 31 December 2024

46,574



Amortisation


At 1 January 2024
46,574



At 31 December 2024

46,574



Net book value



At 31 December 2024
-



At 31 December 2023
-



13.


Analysis of net debt




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

2,154,726

1,572,577

3,727,303

Debt due after 1 year

(12,823,308)

3,711,261

(9,112,047)

Debt due within 1 year

(3,126,577)

33,915

(3,092,662)


(13,795,159)
5,317,753
(8,477,406)

Page 28

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

14.


Tangible fixed assets

Group






Freehold property
Plant & machinery
Fixtures & fittings
Office equipment
Assets under construction
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2024
19,569,587
37,562,171
74,337
70,848
298,425
57,575,368


Additions
1,721,693
223,002
-
3,930
2,903,755
4,852,380


Transfers between classes
378,952
1,884,551
32,384
8,167
(2,304,054)
-



At 31 December 2024

21,670,232
39,669,724
106,721
82,945
898,126
62,427,748



Depreciation


At 1 January 2024
11,193,057
18,762,499
56,070
64,147
-
30,075,773


Charge for the year on owned assets
991,005
2,612,577
6,402
3,519
-
3,613,503



At 31 December 2024

12,184,062
21,375,076
62,472
67,666
-
33,689,276



Net book value



At 31 December 2024
9,486,170
18,294,648
44,249
15,279
898,126
28,738,472



At 31 December 2023
8,376,530
18,799,672
18,267
6,701
298,425
27,499,595

Page 29

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

           14.Tangible fixed assets (continued)


Company






Assets under construction

£

Cost or valuation


Additions
25,291



At 31 December 2024

25,291






At 31 December 2024

-



Net book value



At 31 December 2024
25,291



At 31 December 2023
-






Page 30

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

15.


Fixed asset investments

Group





Investments in associates

£



Cost or valuation


At 1 January 2024
61,000



At 31 December 2024
61,000




Company





Investments in subsidiary companies
Investments in associates
Total

£
£
£



Cost or valuation


At 1 January 2024
7,098,953
61,000
7,159,953


Additions
100
-
100



At 31 December 2024
7,099,053
61,000
7,160,053





Direct subsidiary undertakings


The following were direct subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

Thanet Growers One Limited
Production and sale of tomatoes
Ordinary
100%
Thanet Growers Six Limited
Production and sale of cucumbers
Ordinary
100%
Thanet Growers Three Limited
Production and sale of tomatoes
Ordinary
100%
Thanet Earth Lettuce Limited
Production and sale of lettuces
Ordinary
100%

Thanet Earth Lettuce Limited was incorporated on 7 February 2024, and on the same day, became a subsidiary company of the group.  

Page 31

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

Indirect subsidiary undertaking


The following was an indirect subsidiary undertaking of the Company:

Name

Principal activity

Class of shares

Holding

Thanet Energy Limited
Facilitates the purchase and supply of electricity
Ordinary
42.8%


16.


Stocks

Group
Group
2024
2023
£
£

Raw materials and consumables
5,854
5,854

Work in progress
1,089,523
3,250,134

1,095,377
3,255,988



17.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Due after more than one year

Amounts owed by group undertakings
-
-
1,139,204
-

Other debtors
2,297,438
2,418,801
-
-

Due within one year

Trade debtors
2,044,630
1,093,044
2,432
-

Amounts owed by group undertakings
-
-
7,482,703
7,099,028

Other debtors
5,613,808
1,761,957
1,809,238
35,039

Prepayments and accrued income
892,768
5,432,754
-
-

10,848,644
10,706,556
10,433,577
7,134,067


During the year, the group claimed R&D expenditure credits which will be offset against future corporation tax liabilities. The R&D expenditure credit has been included in other debtors. 


18.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
3,727,303
2,154,726
1,248,600
211,112

3,727,303
2,154,726
1,248,600
211,112


Page 32

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Bank loans
3,092,662
3,092,662
442,750
442,750

Other loans
-
33,450
-
-

Trade creditors
1,662,817
921,387
20,700
-

Amounts owed to group undertakings
-
-
1,041,301
-

Amounts owed to joint ventures
-
8,894
-
-

Other taxation and social security
7,186
14,026
-
-

Other creditors
5,335,001
2,045,059
3,643,150
12,034

Accruals and deferred income
6,361,626
5,531,274
8,488
7,805

16,459,292
11,646,752
5,156,389
462,589



20.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Bank loans
9,112,047
12,204,708
1,786,813
2,229,563

Other loans
-
618,600
-
-

9,112,047
12,823,308
1,786,813
2,229,563


The bank loans are secured by way of debenture over all assets of the Group. 


Page 33

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

21.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Amounts falling due within one year

Bank loans
3,092,662
3,092,662
442,750
442,750

Other loans
-
33,450
-
-


3,092,662
3,126,112
442,750
442,750

Amounts falling due 1-2 years

Bank loans
3,092,662
3,092,662
442,750
442,750

Other loans
-
33,600
-
-


3,092,662
3,126,262
442,750
442,750

Amounts falling due 2-5 years

Bank loans
4,795,987
6,927,186
1,328,250
1,328,250

Other loans
-
105,000
-
-


4,795,987
7,032,186
1,328,250
1,328,250

Amounts falling due after more than 5 years

Bank loans
1,223,398
2,184,860
15,813
458,563

Other loans
-
480,000
-
-

1,223,398
2,664,860
15,813
458,563

12,204,709
15,949,420
2,229,563
2,672,313


Page 34

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

22.


Deferred taxation


Group



2024


£






At beginning of year
(3,162,788)


Charged to profit or loss
(855,054)


Utilised in year
196,156



At end of year
(3,821,686)







Group
Group
2024
2023
£
£

Accelerated capital allowances
(3,821,686)
(3,162,788)

(3,821,686)
(3,162,788)


23.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



11,100,000 (2023 - 11,100,000) Ordinary shares of £1 each
11,100,000
11,100,000



24.


Reserves

Profit & loss account

This reserve comprises all current and prior period retained profits and losses after deducting any distributions made to the company’s shareholders.


25.


Other financial commitments

The company has provided a guarantee, together with Thanet Growers One Limited, Thanet Growers Three Limited and Thanet Growers Six Limited, secured by a debenture over the assets of each company in favour of Cooperative Rabobank Westland UA to support the borrowings of the group.
At 31 December 2024 the total exposure amounted to £12,204,709 (2023: £15,297,370).
The cross guarantee is secured by way of a fixed and floating charge over the assets of Thanet Growers One Limited, Thanet Growers Six Limited and Thanet Growers Three Limited.

Page 35

 
TG1 Holding Ltd
 

 
Notes to the financial statements
For the year ended 31 December 2024

26.


Pension commitments

The group operates a defined contribution pension scheme. The assets of the schemes are held seperately from those of the company in an administration fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £Nil (2023: £465).


27.


Controlling party

In the opinion of the directors there is no ultimate controlling party.


Page 36