Company registration number 10856002 (England and Wales)
NATURAL DOG FOOD DIRECT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
NATURAL DOG FOOD DIRECT LIMITED
COMPANY INFORMATION
Directors
Mr C D Ewing
Mr W J Saville
Company number
10856002
Registered office
Grove Lane
Elmswell
Bury St Edmunds
Suffolk
IP30 9HN
Auditor
Crouchers Limited
1 Copperhouse Court
Caldecotte Lake Business Park
Milton Keynes
Buckinghamshire
England
MK7 8NL
NATURAL DOG FOOD DIRECT LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Independent auditor's report
4 - 7
Statement of income and retained earnings
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 25
NATURAL DOG FOOD DIRECT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of manufacture of prepared pet foods.
Review of the business
Natural Dog Food Direct Limited ("the Company") is engaged in the recipe creation, manufacture, and distribution of raw natural cat and dog food in the pet food sector. The Company operates from a single site in Suffolk and sells primarily to UK customers.
The principal activity of the Company during the year was unchanged, with turnover increasing by 35% to £10.8m (2023: £8.0m). Operating profit increased to £0.8m (2023: £0.5m), reflecting efficiency gains and improved customer demand.
Principal risks and uncertainties
The directors monitor key risks through regular board meetings and risk management reviews. The principal risks are:
Market risk
Demand is linked to the raw cat and dog food sector performance. The Company mitigates this by selling to business pet stores and online direct to consumer.
Supply chain risk
Disruption in raw material supply could impact production. The Company maintains multiple supplier relationships
Development and performance
The Company will continue to invest in product development. A land purchase is planned in 2025 to future proof the growth ambitions for the business.
Key performance indicators
Turnover
Increased from £7.99m in 2023 to £10.78m in 2024, representing a 35% year-on-year growth.
This strong uplift reflects continued market demand and improved commercial performance.
Gross Profit (GP)
Grew from £4.02m in 2023 to £5.55m in 2024, an increase of 38%.
GP margin improved from 50% in 2023 to 52% in 2024, indicating stronger efficiency and cost control.
Gross profit growth has outpaced turnover, highlighting improved operational efficiency and cost management.
Operating Profit
Increased from £0.55m in 2023 to £0.84m in 2024, an uplift of 55%.
Operating profit margin strengthened from 7% in 2023 to 8% in 2024, showing that profitability gains are translating beyond the gross level.
The stronger rise in operating profit relative to turnover signals improved overhead control and operational leverage.
Other information and explanations
The directors consider that the Company is well positioned for continued growth, with strong demand drivers and a healthy financial position.
NATURAL DOG FOOD DIRECT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Mr C D Ewing
Mr W J Saville
Director
Director
29 September 2025
NATURAL DOG FOOD DIRECT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £42,400. The directors do not recommend payment of a further 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 C D Ewing
Mr W J Saville
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr C D Ewing
Mr W J Saville
Director
Director
29 September 2025
NATURAL DOG FOOD DIRECT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NATURAL DOG FOOD DIRECT LIMITED
- 4 -
Opinion
We have audited the financial statements of Natural Dog Food Direct Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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.
NATURAL DOG FOOD DIRECT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NATURAL DOG FOOD DIRECT LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
NATURAL DOG FOOD DIRECT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NATURAL DOG FOOD DIRECT LIMITED
- 6 -
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.
To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:
Inquiring of management and, where appropriate, those charged with governance, as to whether the company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations;
Inspecting correspondence, if any, with relevant licensing or regulatory authorities;
Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non-compliance throughout our audit; and
Considering the risk of acts by the company which were contrary to applicable laws and regulations, including fraud.
We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation and the Companies Act 2006.
In addition, we evaluated the directors’ and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, and significant one-off or unusual transactions.
Our audit procedures in relation to fraud included but were not limited to:
Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud;
Gaining an understanding of the internal controls established to mitigate risks related to fraud;
Discussing amongst the engagement team the risks of fraud; and
Addressing the risks of fraud through management override of controls by performing journal entry testing.
There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, 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.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
NATURAL DOG FOOD DIRECT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NATURAL DOG FOOD DIRECT LIMITED
- 7 -
Mr Darren Croucher BSc (Hons) FCCA FCA
Senior Statutory Auditor
For and on behalf of Crouchers Limited
30 September 2025
Chartered Accountants
Statutory Auditor
1 Copperhouse Court
Caldecotte Lake Business Park
Milton Keynes
Buckinghamshire
England
MK7 8NL
NATURAL DOG FOOD DIRECT LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
10,779,230
7,986,822
Cost of sales
(5,226,719)
(3,968,820)
Gross profit
5,552,511
4,018,002
Administrative expenses
(4,707,882)
(3,471,938)
Operating profit
4
844,629
546,064
Interest receivable and similar income
7
22
Interest payable and similar expenses
8
(12,337)
(12,691)
Profit before taxation
832,314
533,373
Tax on profit
9
(292,808)
(258,127)
Profit for the financial year
539,506
275,246
Retained earnings brought forward
666,258
419,158
Dividends
10
(42,400)
(28,146)
Retained earnings carried forward
1,163,364
666,258
The profit and loss account has been prepared on the basis that all operations are continuing operations.
NATURAL DOG FOOD DIRECT LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
100,000
120,000
Other intangible assets
11
180,249
Total intangible assets
280,249
120,000
Tangible assets
12
1,033,778
766,939
1,314,027
886,939
Current assets
Stocks
13
708,731
550,787
Debtors
14
1,152,532
817,558
Cash at bank and in hand
131,415
73,526
1,992,678
1,441,871
Creditors: amounts falling due within one year
15
(1,711,984)
(1,319,459)
Net current assets
280,694
122,412
Total assets less current liabilities
1,594,721
1,009,351
Creditors: amounts falling due after more than one year
16
(137,188)
(161,228)
Provisions for liabilities
Deferred tax liability
19
294,069
181,765
(294,069)
(181,765)
Net assets
1,163,464
666,358
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
1,163,364
666,258
Total equity
1,163,464
666,358
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr C D Ewing
Mr W J Saville
Director
Director
Company Registration No. 10856002
NATURAL DOG FOOD DIRECT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
100
419,158
419,258
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
275,246
275,246
Dividends
10
-
(28,146)
(28,146)
Balance at 31 December 2023
100
666,258
666,358
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
539,506
539,506
Dividends
-
(42,400)
(42,400)
Balance at 31 December 2024
100
1,163,364
1,163,464
NATURAL DOG FOOD DIRECT LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
866,864
414,858
Interest paid
(12,337)
(12,691)
Income taxes paid
(76,362)
Net cash inflow from operating activities
778,165
402,167
Investing activities
Purchase of intangible assets
(200,277)
Purchase of tangible fixed assets
(481,432)
(190,026)
Proceeds from disposal of tangible fixed assets
22,546
170
Interest received
22
Net cash used in investing activities
(659,141)
(189,856)
Financing activities
Repayment of borrowings
(19,964)
86,882
Repayment of bank loans
(91,399)
(279,751)
Payment of finance leases obligations
92,625
57,988
Dividends paid
(42,400)
(28,146)
Net cash used in financing activities
(61,138)
(163,027)
Net increase in cash and cash equivalents
57,886
49,284
Cash and cash equivalents at beginning of year
73,528
24,244
Cash and cash equivalents at end of year
131,414
73,528
Relating to:
Cash at bank and in hand
131,415
73,528
Bank overdrafts included in creditors payable within one year
(1)
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Natural Dog Food Direct Limited is a private company limited by shares incorporated in England and Wales. The registered office and principal place of business is Grove Lane, Elmswell, Bury St Edmunds, Suffolk, IP30 9HN.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
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.
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.5
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:
Goodwill
10 years
Other intangible assets
10 Years
1.6
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
15% Reducing balance
Plant and equipment
15% Reducing balance
Fixtures and fittings
15% Reducing balance
Computers
15% Reducing balance
Motor vehicles
15% 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 credited or charged to profit or loss.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.
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.
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
1.8
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.
1.9
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.
1.10
Financial instruments
The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include 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.
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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 company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Goodwill & Intangibles
Management has exercised judgement in determining the useful economic life of both goodwill and brand intangibles as 10 years, reflecting the expected period over which the assets will generate economic benefits for the company.
The carrying amounts at 31 December 2025 were £100,000 for goodwill (2024: £120,000) and £180,249 for brand intangibles (2023: £Nil). These assets are amortised on a straight-line basis over 10 years and are reviewed annually for indicators of impairment.
The impairment review requires the use of estimates regarding future cash flows and discount rates. Management has completed impairment testing at the reporting date and identified no evidence of impairment.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Turnover
10,779,230
7,986,822
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
10,779,230
7,986,822
2024
2023
£
£
Other revenue
Interest income
22
-
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
16,500
Depreciation of owned tangible fixed assets
143,258
134,767
Depreciation of tangible fixed assets held under finance leases
34,510
10,935
Loss on disposal of tangible fixed assets
14,277
4,757
Amortisation of intangible assets
40,028
20,000
Operating lease charges
198,746
173,191
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
54
47
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,962,868
1,495,988
Social security costs
142,207
113,363
Pension costs
27,339
22,964
2,132,414
1,632,315
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
179,550
181,627
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
22
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Interest receivable and similar income
(Continued)
- 19 -
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
22
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
517
764
Other finance costs:
Interest on finance leases and hire purchase contracts
11,820
11,927
12,337
12,691
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
180,504
76,362
Deferred tax
Origination and reversal of timing differences
112,304
181,765
Total tax charge
292,808
258,127
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
832,314
533,373
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
208,079
133,343
Tax effect of expenses that are not deductible in determining taxable profit
12,050
5,108
Permanent capital allowances in excess of depreciation
(89,067)
(100,781)
Depreciation on assets not qualifying for tax allowances
44,442
38,692
Amortisation on assets not qualifying for tax allowances
5,000
Deferred tax adjustments in respect of prior years
112,304
181,765
Taxation charge for the year
292,808
258,127
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
10
Dividends
2024
2023
£
£
Final paid
42,400
28,146
11
Intangible fixed assets
Goodwill
Other intangible assets
Total
£
£
£
Cost
At 1 January 2024
200,000
200,000
Additions
200,277
200,277
At 31 December 2024
200,000
200,277
400,277
Amortisation and impairment
At 1 January 2024
80,000
80,000
Amortisation charged for the year
20,000
20,028
40,028
At 31 December 2024
100,000
20,028
120,028
Carrying amount
At 31 December 2024
100,000
180,249
280,249
At 31 December 2023
120,000
120,000
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
7,866
999,496
55,031
13,417
137,407
1,213,217
Additions
28,875
223,536
45,375
1,474
182,172
481,432
Disposals
(19,483)
(41,675)
(61,158)
At 31 December 2024
36,741
1,203,549
100,406
14,891
277,904
1,633,491
Depreciation and impairment
At 1 January 2024
2,091
378,426
14,223
3,681
47,859
446,280
Depreciation charged in the year
5,197
124,634
11,498
1,682
34,757
177,768
Eliminated in respect of disposals
(5,771)
(18,564)
(24,335)
At 31 December 2024
7,288
497,289
25,721
5,363
64,052
599,713
Carrying amount
At 31 December 2024
29,453
706,260
74,685
9,528
213,852
1,033,778
At 31 December 2023
5,775
621,070
40,810
9,736
89,548
766,939
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Motor vehicles
195,558
61,965
13
Stocks
2024
2023
£
£
Raw materials and consumables
708,731
550,787
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
804,162
667,708
Other debtors
134,675
27,691
Prepayments and accrued income
213,695
122,159
1,152,532
817,558
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
10,649
10,648
Obligations under finance leases
18
75,987
50,721
Other borrowings
17
66,916
86,880
Trade creditors
996,895
855,058
Corporation tax
180,504
76,362
Other taxation and social security
42,432
39,039
Other creditors
194,308
116,825
Accruals and deferred income
144,293
83,926
1,711,984
1,319,459
The company’s obligations under hire purchase and finance lease agreements are secured on the assets to which they relate. These obligations are classified as amounts due within one year and amounts due after more than one year
The company has an invoice financing facility with Close Brother Limited. The facility is secured by a fixed charge over certain assets of the company and a floating charge over the whole of the company's property and undertaking, both present and future.
At the balance sheet date, the amount outstanding under the facility was £193,221 (2023: £193.669).
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
4,132
95,531
Obligations under finance leases
18
133,056
65,697
137,188
161,228
17
Loans and overdrafts
2024
2023
£
£
Bank loans
14,780
106,179
Bank overdrafts
1
Loans from related parties
66,916
86,880
81,697
193,059
Payable within one year
77,565
97,528
Payable after one year
4,132
95,531
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
75,987
50,721
In two to five years
133,056
65,697
209,043
116,418
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
294,069
181,765
2024
Movements in the year:
£
Liability at 1 January 2024
181,765
Charge to profit or loss
112,304
Liability at 31 December 2024
294,069
The deferred tax liability disclosed above relates to accelerated capital allowances and will reverse as the underlying temporary differences unwind.
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
27,339
22,964
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. The charge to the profit and loss in respect of defined contribution schemes in the year was £27,339 (2023: £22,964). The amount of pension contributions outstanding at the balance sheet date totalled £6,501(2023: £6,673).
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
22
Subsequent events
After the year end the company offered to purchase land adjoining to the factory, which covered 3.5 acres and 0.25 acres, the offered price of the land purchase was £350,000 and £50,000 respectively. These offers are expected to be accepted, with a completion date in October 2025.
23
Related party transactions
During the year, the company had transactions with a business owned by Mr C D Ewing and Mrs J Ewing, including sales of £708, purchases of £29,591, and a year-end receivable of £66,916 (2023: £86,880). All transactions were conducted on normal commercial terms.
Rent payments of £129,600 were made to Mr C D Ewing and Mrs J Ewing for the use of property.
Mr C D Ewing is a director of the company, and his wife, Mrs J Ewing, is a shareholder.
Payments to family members of directors totalling £19,484, made in respect of salary.
24
Ultimate controlling party
The ultimate controlling parties of the company are Mr C D Ewing and Mrs J Ewing, by virtue of their shareholding.
25
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
539,506
275,246
Adjustments for:
Taxation charged
292,808
258,127
Finance costs
12,337
12,691
Investment income
(22)
Loss on disposal of tangible fixed assets
14,277
4,757
Amortisation and impairment of intangible assets
40,028
20,000
Depreciation and impairment of tangible fixed assets
177,768
134,767
Movements in working capital:
Increase in stocks
(157,944)
(15,575)
Increase in debtors
(334,974)
(302,038)
Increase in creditors
283,080
26,883
Cash generated from operations
866,864
414,858
NATURAL DOG FOOD DIRECT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
26
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
73,526
57,889
131,415
Bank overdrafts
(1)
(1)
73,526
57,888
131,414
Borrowings excluding overdrafts
(193,059)
111,363
(81,696)
Obligations under finance leases
(116,418)
(92,625)
(209,043)
(235,951)
76,626
(159,325)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr C D EwingMr W J Saville108560022024-01-012024-12-3110856002bus:Director12024-01-012024-12-3110856002bus:Director22024-01-012024-12-3110856002bus:RegisteredOffice2024-01-012024-12-31108560022024-12-31108560022023-01-012023-12-3110856002core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3110856002core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110856002core:RetainedEarningsAccumulatedLosses2023-12-3110856002core:ShareCapital2024-12-3110856002core:ShareCapital2023-12-3110856002core:RetainedEarningsAccumulatedLosses2024-12-3110856002core:RetainedEarningsAccumulatedLosses2023-12-31108560022023-12-3110856002core:ShareCapital2022-12-3110856002core:RetainedEarningsAccumulatedLosses2022-12-3110856002core:ShareCapitalOrdinaryShareClass12024-12-3110856002core:ShareCapitalOrdinaryShareClass12023-12-3110856002core:Goodwill2024-12-3110856002core:Goodwill2023-12-3110856002core:OtherResidualIntangibleAssets2024-12-3110856002core:OtherResidualIntangibleAssets2023-12-3110856002core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3110856002core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3110856002core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3110856002core:PlantMachinery2024-12-3110856002core:FurnitureFittings2024-12-3110856002core:ComputerEquipment2024-12-3110856002core:MotorVehicles2024-12-3110856002core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110856002core:PlantMachinery2023-12-3110856002core:FurnitureFittings2023-12-3110856002core:ComputerEquipment2023-12-3110856002core:MotorVehicles2023-12-3110856002core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110856002core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3110856002core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110856002core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3110856002core:CurrentFinancialInstruments2024-12-3110856002core:CurrentFinancialInstruments2023-12-3110856002core:Non-currentFinancialInstruments2024-12-3110856002core:Non-currentFinancialInstruments2023-12-311085600212024-01-012024-12-3110856002core:WithinOneYear2024-12-3110856002core:WithinOneYear2023-12-3110856002core:Goodwill2024-01-012024-12-3110856002core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110856002core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3110856002core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110856002core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3110856002core:PlantMachinery2024-01-012024-12-3110856002core:FurnitureFittings2024-01-012024-12-3110856002core:ComputerEquipment2024-01-012024-12-3110856002core:MotorVehicles2024-01-012024-12-3110856002core:UKTax2024-01-012024-12-3110856002core:UKTax2023-01-012023-12-311085600212023-01-012023-12-311085600222024-01-012024-12-311085600222023-01-012023-12-3110856002core:Goodwill2023-12-3110856002core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31108560022023-12-3110856002core:Goodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3110856002core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssets2024-01-012024-12-3110856002core:InternallyGeneratedIntangibleAssets2024-01-012024-12-3110856002core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110856002core:PlantMachinery2023-12-3110856002core:FurnitureFittings2023-12-3110856002core:ComputerEquipment2023-12-3110856002core:MotorVehicles2023-12-3110856002core:BetweenTwoFiveYears2024-12-3110856002core:BetweenTwoFiveYears2023-12-3110856002bus:OrdinaryShareClass12024-01-012024-12-3110856002bus:OrdinaryShareClass12024-12-3110856002bus:OrdinaryShareClass12023-12-3110856002bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110856002bus:FRS1022024-01-012024-12-3110856002bus:Audited2024-01-012024-12-3110856002bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP