Company registration number 11730838 (England and Wales)
STRONGDOR HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
STRONGDOR HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr T F Devenish
Mr M F Devenish
(Appointed 2 January 2025)
Mr T K James
(Appointed 2 January 2025)
Company number
11730838
Registered office
Carnforth Business Park
Oakwood Way
Carnforth
Lancashire
LA5 9FD
Auditor
Champion Accountants LLP
2nd Floor Refuge House
33-37 Watergate Row
Chester
CH1 2LE
Business address
2nd Floor Business Park
Unit 3 Northgate
Morecambe
Lancashire
LA3 3BJ
STRONGDOR HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 32
STRONGDOR HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Business model and principal activities
The principal activity of the group during the year continued to be manufacturing steel security and fire rated doors to subcontractors, merchants, builders and specifiers in the UK and Europe.
The key financial performance indicators of the group demonstrate strong growth during the year and we are confident the company will continue to grow with increased unit output, product innovation and investment in technology and capacity.
The group saw a 31% increase in EBITDA on the prior year. This growth was driven by our enhanced sales strategy which sought to defend our existing business whilst proactively onboarding new customers throughout the year. We also focussed on new product development (LPS 1175 B3, PAS 24 security and BS EN 1634-1 fire-rating standards), increased production capacity (including improved shift management) a significant marketing strategy, and the careful management of central costs. Whilst rises in inflation, interest rates and energy costs have driven up production costs, improved purchasing strategies and focussed overhead cost control have mitigated the impact on our EBITDA margin.
Group strategy
We will continue maximizing sustainable growth in 2025 by developing new innovative products, scaling up production capacity and investing in new market opportunities. In the long term our strategy is to continue to increase our manufactured output and turnover sustainably over three to five years, whilst retaining our EBITDA margin at current levels.
Manufacturing Excellence
We will scale up production capacity and aim to be an employer of choice, investing in the best personnel along with cutting-edge machinery technology to further reduce risk and increase performance. In addition, we began a project in 2024 to develop a dedicated delivery service on Strongdor branded vehicles with forklift offload (first delivery projected in Q1 2025).
Innovation and R&D – We opened our new 10,000 sq,ft Innovation Centre in January 2024, based in our original Carnforth manufacturing facility. Our continued focus on new product certifications and product enhancements can now be further enhanced with a dedicated punch, press brake, welding and jig equipment in a state-of-the-art environment. Specific successes have included our LPS 1175 B3 steel door design and a broadening of hardware options that can be fitted to our doors. Overall, we continue to develop a market leading position in steel door products with fire, smoke and security certifications.
International development – We began a market development strategy in North America in 2024, with the identification of a market bridgehead geography. Whilst the US steel door market is multi-regional, it has high transportation costs, and to service the whole market from a single site, the US steel door product set is largely standardized. High volume manufacturing dominates the market. We have identified a custom low volume, replacement or single building market that replicates our successful manufacturing and sales strategy in the UK and Europe. A well-positioned and well equipped 63,500 sq.ft facility in Glendale Heights, Chicago, Illinois has been identified and the fit-out of the facility began in November 2024 with the first manufactured product expected in mid-2025.
STRONGDOR HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
KPIs
We use a number of non-financial key performance indicators to identify trends and manage the operations of our business.
| | | |
| | | |
| | | |
| | | |
Recycling volume (tonnes) | | | |
| | | |
| | | |
We constantly review Lead Time and manufactured Units per Day, as leading indicators of our pipeline development. Our manufacturing efficiency, and our recycling approach is an integral part of our ISO 14001 accreditation. Staff turnover and NPS scores are critical indicators of the strength of both staff and customer engagement with our business, from an employer of choice perspective through to our customer service approach.
Community and the Environment
The underlying business ethos of our group is to put our community, our staff and our stakeholders first. This is especially so when it comes to the local communities in which we operate and the impact that we have on the environment in which we live. We actively encourage all of our employees to give back to their community, and this ranges from Strongdor supported charity events raising funds for valued local charities (Unique Kidz, St Johns Hospice and Macmillan) to funding equipment and resources for local sports clubs.
Our board and our executive management team as also aware of the impact that our operations have on the environment and seek to minimize that impact where possible. Through 2023 and 2024 our Project Green has developed Environmental Product Declarations for our core products, undertaken product Life Cycle Assessments and developed our ISO 14001 strategy. Our ISO 14001 certification was received in March 2025
Customer Satisfaction
We undertake regular Net Promoter Score customer analysis and have constantly increased our overall performance. We also undertake an annual customer satisfaction survey which gives us an invaluable insight into customer needs and requirements and their overall satisfaction with our levels of service.
STRONGDOR HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Principle Risks and Uncertainties
We continue to register and review material risks and uncertainties and strive to mitigate and hedge against these risks through both proactive and reactive strategies.
Market risks – Risk of increased competition is mitigated through constant research and development of new and innovative products and market opportunities, as well as comprehensive market analysis. Risk mitigation includes awareness of risk associated with over reliance on a single business factor, be that of a single customer, supplier, geography, product category or brand. These risks are monitored regularly and we consider them strategically at both executive management team and board levels, taking steps wherever possible to diversify and mitigate any potential impacts.
Social and legislative change – through our regular monitoring of regulatory and legislative changes, and demonstrating our commitment to environmental and social responsibility, we challenge ourselves to stay ahead of regulatory requirements, often developing products for our customers well in advance of market compliance. Our journey to ISO14001 accreditation began in 2024 and included evaluating our carbon footprint and enhancing our recycling strategies.
Material availability and price inflation – we continue to refine our procurement policy to strengthen our sourcing capability in terms of pricing, availability and minimized transportation cost and carbon footprint. We aim to maximise our economies of scale, whilst retaining our bespoke production capabilities.
Human resource – productivity has improved through the year with an all-staff profit share scheme being rolled out from January 2024. Health & Safety compliance remains our top priority with dedicated systems and processes implemented through the year, designed to minimize occupational risk and improve employee health and wellbeing.
Management, financial and cyber risks – management control is maintained through monitoring key performance indicators in structured regular meetings alongside financial and cyber security controls. Specifically, we commenced our Cyber Essentials accreditation journey in November 2024 with full certification expected in Q4 2025.
We finance group operations through retained profits with limited exposure to financial instruments except for proprietary trading and reserve bank accounts. As part of our financial strategy to retain sufficient liquidity for growth whilst minimizing exposure to fluctuating interest rates on borrowings, reserve funds are invested in sterling treasury reserve deposits where appropriate, with no pricing risk exposure.
Non-financial information statement
During the year, our manufactured product remained at the desired proportion of total turnover in line with strategic objectives and units produced during the year increased.
The directors believe there is a strong foundation to build the business further and to improve on current year results.
Mr T F Devenish
Director
30 September 2025
STRONGDOR HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of manufacturing steel doors.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £2,736,600. 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 T F Devenish
Mr S Whiley
(Resigned 2 January 2025)
Mr O M Whiley
(Resigned 2 January 2025)
Mr M F Devenish
(Appointed 2 January 2025)
Mr T K James
(Appointed 2 January 2025)
Auditor
The auditor, Champion Accountants LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
In accordance with section 414 c(11) of the Companies Act 2006, the company has chosen to set out details of likely future developments in the business as required by schedule 7 of the Large and Medium Sized Companies and Groups (Accounts and Reports Regulations 2008) within the strategic report.true
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr T F Devenish
Director
30 September 2025
STRONGDOR HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
STRONGDOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF STRONGDOR HOLDINGS LIMITED
- 6 -
Opinion
We have audited the financial statements of Strongdor Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
STRONGDOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STRONGDOR HOLDINGS LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
Extent to which the audit is considered capable of detecting irregularities, including fraud
The responsibility for the prevention and detection of irregularities, including fraud, lies with the directors and with those charged with governance. The objectives of our audit in respect of irregularities and fraud are to assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient, appropriate audit evidence regarding the assessed risks and to respond appropriately to fraud or suspected fraud identified during the audit.
STRONGDOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF STRONGDOR HOLDINGS LIMITED
- 8 -
Audit procedures
We determine significant applicable laws and regulations through discussion with those charged with governance and our own knowledge of the industry and design audit procedures to help identify instances of non-compliance with those laws and regulations that may have a material effect on the financial statements.
We consider the applicable laws and regulations to be the financial reporting framework (FRS 102 and the Companies Act 2006), the relevant tax regulations in the UK, employment law, the Regulatory Reform (Fire Safety) Order 2005, ISO 9001: 2015 and the Health and Safety at Work Act 1974.
We consider the control environment and the procedures in place to address identified risks, including management override, non-compliance with laws and regulations and to prevent and detect fraud or irregularity. Our procedures are designed to provide reasonable assurance that the financial statements are free from material misstatement or error and include: enquiries of management and of staff in key compliance functions; review of reported incidents and reports from regulators; review of minutes of meetings of those charged with governance; review and testing of manual journals, relevant nominals and significant transactions outside the normal course of business; review of financial statement disclosures and testing to supporting documentation; performance of analytical procedures.
We are not responsible for preventing non-compliance and due to the inherent limitations of an audit, as described above, the audit cannot be relied upon to detect all instances of non-compliance with laws and regulations.
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 parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Susan Harris MA ACA (Senior Statutory Auditor)
For and on behalf of Champion Accountants LLP
30 September 2025
Chartered Accountants
Statutory Auditor
2nd Floor Refuge House
33-37 Watergate Row
Chester
CH1 2LE
STRONGDOR HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
23,868,957
17,450,064
Cost of sales
(13,556,575)
(10,015,341)
Gross profit
10,312,382
7,434,723
Administrative expenses
(5,725,512)
(4,101,396)
Other operating income
8,697
30,666
Operating profit
4
4,595,567
3,363,993
Interest receivable and similar income
6
51,746
79,093
Interest payable and similar expenses
7
(146,236)
(96,513)
Profit before taxation
4,501,077
3,346,573
Tax on profit
8
(1,099,836)
(658,495)
Profit for the financial year
23
3,401,241
2,688,078
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
STRONGDOR HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
10
1,019,541
1,264,065
Other intangible assets
10
485,358
287,323
Total intangible assets
1,504,899
1,551,388
Tangible assets
11
7,008,187
4,140,784
8,513,086
5,692,172
Current assets
Stocks
14
954,294
842,171
Debtors
15
3,072,900
2,523,034
Cash at bank and in hand
2,791,962
3,638,875
6,819,156
7,004,080
Creditors: amounts falling due within one year
16
(4,100,795)
(3,251,789)
Net current assets
2,718,361
3,752,291
Total assets less current liabilities
11,231,447
9,444,463
Creditors: amounts falling due after more than one year
17
(2,865,361)
(1,886,799)
Provisions for liabilities
Deferred tax liability
20
640,655
496,874
(640,655)
(496,874)
Net assets
7,725,431
7,060,790
Capital and reserves
Called up share capital
22
3,500,000
3,500,000
Profit and loss reserves
23
4,225,431
3,560,790
Total equity
7,725,431
7,060,790
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr T F Devenish
Director
Company registration number 11730838 (England and Wales)
STRONGDOR HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
10
166,830
Tangible assets
11
1,288,609
1,298,609
Investments
12
3,500,000
3,500,000
4,955,439
4,798,609
Current assets
Cash at bank and in hand
7,934
143,902
Creditors: amounts falling due within one year
16
(643,460)
(608,916)
Net current liabilities
(635,526)
(465,014)
Total assets less current liabilities
4,319,913
4,333,595
Creditors: amounts falling due after more than one year
17
(773,873)
(812,342)
Net assets
3,546,040
3,521,253
Capital and reserves
Called up share capital
22
3,500,000
3,500,000
Profit and loss reserves
23
46,040
21,253
Total equity
3,546,040
3,521,253
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,761,387 (2023 - £1,459,221 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr T F Devenish
Director
Company registration number 11730838 (England and Wales)
STRONGDOR HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
3,500,000
2,310,680
5,810,680
Year ended 31 December 2023:
Profit and total comprehensive income
-
2,688,078
2,688,078
Dividends
9
-
(1,437,968)
(1,437,968)
Balance at 31 December 2023
3,500,000
3,560,790
7,060,790
Year ended 31 December 2024:
Profit and total comprehensive income
-
3,401,241
3,401,241
Dividends
9
-
(2,736,600)
(2,736,600)
Balance at 31 December 2024
3,500,000
4,225,431
7,725,431
STRONGDOR HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
3,500,000
3,500,000
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,459,221
1,459,221
Dividends
9
-
(1,437,968)
(1,437,968)
Balance at 31 December 2023
3,500,000
21,253
3,521,253
Year ended 31 December 2024:
Profit and total comprehensive income
-
2,761,387
2,761,387
Dividends
9
-
(2,736,600)
(2,736,600)
Balance at 31 December 2024
3,500,000
46,040
3,546,040
STRONGDOR HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
6,034,334
2,874,996
Interest paid
(146,236)
(96,513)
Income taxes paid
(1,208,607)
(409,772)
Net cash inflow from operating activities
4,679,491
2,368,711
Investing activities
Purchase of intangible assets
(381,192)
(184,226)
Purchase of tangible fixed assets
(3,751,910)
(1,340,174)
Proceeds from disposal of tangible fixed assets
122,044
38,091
Repayment of loans
(8,235)
(3,942)
Interest received
51,746
79,093
Net cash used in investing activities
(3,967,547)
(1,411,158)
Financing activities
Proceeds from new bank loans
-
1,760,000
Repayment of bank loans
(35,485)
(912,156)
Payment of finance leases obligations
1,213,228
190,055
Dividends paid to equity shareholders
(2,736,600)
(1,437,968)
Net cash used in financing activities
(1,558,857)
(400,069)
Net (decrease)/increase in cash and cash equivalents
(846,913)
557,484
Cash and cash equivalents at beginning of year
3,638,875
3,081,391
Cash and cash equivalents at end of year
2,791,962
3,638,875
STRONGDOR HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
29
128,449
(668,217)
Interest paid
(61,879)
(54,265)
Income taxes paid
(8,355)
Net cash inflow/(outflow) from operating activities
58,215
(722,482)
Investing activities
Purchase of intangible assets
(166,830)
Proceeds from disposal of tangible fixed assets
1,092
Interest received
8,132
7,448
Dividends received
2,736,600
1,437,968
Net cash generated from investing activities
2,577,902
1,446,508
Financing activities
Proceeds from new bank loans
-
880,000
Repayment of bank loans
(35,485)
(32,156)
Dividends paid to equity shareholders
(2,736,600)
(1,437,968)
Net cash used in financing activities
(2,772,085)
(590,124)
Net (decrease)/increase in cash and cash equivalents
(135,968)
133,902
Cash and cash equivalents at beginning of year
143,902
10,000
Cash and cash equivalents at end of year
7,934
143,902
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information
Strongdor Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Carnforth Business Park, Oakwood Way, Carnforth, Lancashire, LA5 9FD.
The group consists of Strongdor Holdings Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Strongdor Holdings Limited together with all entities controlled by the parent company (its subsidiaries).
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10% straight line.
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.
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
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:
Software
33% straight line
Trademarks
10% straight line
1.9
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives, from the date the assets are brought into use, on the following bases:
Freehold land and buildings
0-2% straight line
Leasehold improvements
10% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.10
Fixed asset investments
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.14
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
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.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
Leases
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.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock valuation
Stocks are valued at the lower cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks.
Useful economic lives of fixed assets
Depreciation is provided to write down the assets over the estimated economic useful lives as set out in the Company's accounting policies. The selection of these estimated lives requires the exercise of management judgement. Useful lives are regularly reviewed and should management's assessment of useful lives change, then depreciation charges and carrying value of fixed assets in the financial statements would change accordingly.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
23,868,957
17,450,064
2024
2023
£
£
Other revenue
Interest income
51,746
79,093
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(16,950)
5
Research and development costs
327,323
240,087
Fees payable to the group's auditor for the audit of the group's financial statements
21,000
15,000
Depreciation of owned tangible fixed assets
758,787
656,172
Loss on disposal of tangible fixed assets
3,676
9,151
Amortisation of intangible assets
427,681
368,612
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
131
104
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,684,964
3,611,628
Social security costs
529,180
367,076
-
-
Pension costs
69,700
53,289
6,283,844
4,031,993
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
51,746
79,093
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
51,746
79,093
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
61,288
54,265
Other finance costs:
Interest on finance leases and hire purchase contracts
75,357
42,248
Other interest
9,591
-
Total finance costs
146,236
96,513
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,032,055
578,123
Adjustments in respect of prior periods
(76,000)
(62,430)
Total current tax
956,055
515,693
Deferred tax
Origination and reversal of timing differences
143,781
142,802
Total tax charge
1,099,836
658,495
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
4,501,077
3,346,573
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
1,125,269
787,114
Tax effect of expenses that are not deductible in determining taxable profit
5,566
8,861
Unutilised tax losses carried forward
90,184
Depreciation on assets not qualifying for tax allowances
2,352
Amortisation on assets not qualifying for tax allowances
61,131
57,512
Research and development tax credit
(159,458)
(114,431)
Under/(over) provided in prior years
(76,000)
(62,430)
Deferred tax adjustments in respect of prior years
49,769
Tax at marginal rate
(247)
(961)
Capital allowances in excess of depreciation
3,622
(162,324)
Change in deferred tax liabilities
142,802
Taxation charge
1,099,836
658,495
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
9
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
2,736,600
1,437,968
10
Intangible fixed assets
Group
Goodwill
Software
Trademarks
Total
£
£
£
£
Cost
At 1 January 2024
2,445,243
559,955
3,005,198
Additions - internally developed
214,362
214,362
Additions - separately acquired
166,830
166,830
At 31 December 2024
2,445,243
774,317
166,830
3,386,390
Amortisation and impairment
At 1 January 2024
1,181,178
272,632
1,453,810
Amortisation charged for the year
244,524
183,157
427,681
At 31 December 2024
1,425,702
455,789
1,881,491
Carrying amount
At 31 December 2024
1,019,541
318,528
166,830
1,504,899
At 31 December 2023
1,264,065
287,323
1,551,388
Company
Trademarks
£
Cost
At 1 January 2024
Additions
166,830
At 31 December 2024
166,830
Amortisation and impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
166,830
At 31 December 2023
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
11
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,308,609
573,354
3,240,898
482,193
560,266
6,165,320
Additions
46,088
3,236,065
123,036
346,721
3,751,910
Disposals
(19,876)
(20,204)
(191,663)
(231,743)
At 31 December 2024
1,308,609
619,442
6,457,087
585,025
715,324
9,685,487
Depreciation and impairment
At 1 January 2024
10,000
157,790
1,591,765
128,384
136,597
2,024,536
Depreciation charged in the year
10,000
58,257
455,964
103,320
131,246
758,787
Eliminated in respect of disposals
(5,376)
(16,292)
(84,355)
(106,023)
At 31 December 2024
20,000
216,047
2,042,353
215,412
183,488
2,677,300
Carrying amount
At 31 December 2024
1,288,609
403,395
4,414,734
369,613
531,836
7,008,187
At 31 December 2023
1,298,609
415,564
1,649,133
353,809
423,669
4,140,784
Company
Freehold land and buildings
£
Cost
At 1 January 2024 and 31 December 2024
1,308,609
Depreciation and impairment
At 1 January 2024
10,000
Depreciation charged in the year
10,000
At 31 December 2024
20,000
Carrying amount
At 31 December 2024
1,288,609
At 31 December 2023
1,298,609
12
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
3,500,000
3,500,000
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 26 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
3,500,000
Carrying amount
At 31 December 2024
3,500,000
At 31 December 2023
3,500,000
13
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Strongdor Limited
Carnforth Business Park, Oakwood Way, Carnforth, Lancashire, LA5 9FD
Ordinary shares
100.00
-
Strongdor LLC
251 Little Falls Drive, Wilmington, Delaware 19808
Capital
0
100.00
Strongdor Holdings Inc
251 Little Falls Drive, Wilmington, Delaware 19808
Capital
100.00
-
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
954,294
842,171
-
-
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,656,841
2,218,169
Other debtors
97,050
57,790
Prepayments and accrued income
319,009
247,075
3,072,900
2,523,034
-
-
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
38,486
35,502
38,486
35,502
Obligations under finance leases
19
713,058
516,861
Trade creditors
1,169,089
933,359
Amounts owed to group undertakings
587,497
410,870
Corporation tax payable
401,571
654,123
11,267
8,355
Other taxation and social security
650,574
527,445
5,100
5,000
Other creditors
201,773
376,158
1,110
149,189
Accruals and deferred income
926,244
208,341
4,100,795
3,251,789
643,460
608,916
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
773,873
812,342
773,873
812,342
Obligations under finance leases
19
2,091,488
1,074,457
2,865,361
1,886,799
773,873
812,342
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
812,359
847,844
812,359
847,844
Payable within one year
38,486
35,502
38,486
35,502
Payable after one year
773,873
812,342
773,873
812,342
The long-term loans are secured against assets of the Group and Company.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
19
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
713,058
516,861
In two to five years
2,053,013
1,074,457
In over five years
38,475
2,804,546
1,591,318
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
640,655
496,874
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
496,874
-
Charge to profit or loss
143,781
-
Liability at 31 December 2024
640,655
-
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
69,700
53,289
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
22
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary of £1 each
595,000
595,000
595,000
595,000
B Ordinary of £1 each
595,000
595,000
595,000
595,000
C Ordinary of £1 each
420,000
420,000
420,000
420,000
D Ordinary of £1 each
175,000
175,000
175,000
175,000
E Ordinary of £1 each
875,000
875,000
875,000
875,000
F Ordinary of £1 each
175,000
175,000
175,000
175,000
G Ordinary of £1 each
175,000
175,000
175,000
175,000
H Ordinary of £1 each
70,000
70,000
70,000
70,000
I Ordinary of £1 each
175,000
175,000
175,000
175,000
J Ordinary of £1 each
70,000
70,000
70,000
70,000
L Ordinary of £1 each
175,000
175,000
175,000
175,000
3,500,000
3,500,000
3,500,000
3,500,000
23
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
3,560,790
2,310,680
21,253
-
Profit for the year
3,401,241
2,688,078
2,761,387
1,459,221
Dividends
(2,736,600)
(1,437,968)
(2,736,600)
(1,437,968)
At the end of the year
4,225,431
3,560,790
46,040
21,253
24
Financial commitments, guarantees and contingent liabilities
The company has provided a guarantee over the lease commitment of its US subsidiary, Strongdor LLC, in respect of its property rental agreement. The total commitment under the rental agreement is £5,246,522 over a period of 10 years commencing 1 January 2025.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
25
Operating lease commitments
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
739,622
256,502
-
-
Between two and five years
2,021,433
275,634
-
-
In over five years
2,849,892
-
-
-
5,610,947
532,136
-
-
26
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Other related parties
-
14,965
3,022
6,142
During the year sponsorship payments amounting to £nil (2023: £61,000) and donations amounting to £342 (2023: £85,406) were made to a company in which two members of the key management personnel (including a director) of Strongdor Limited have a significant influence. No amounts were outstanding at 31 December 2024.
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
£
£
Group
Other related parties
-
4,200
27
Directors' transactions
Dividends totalling £1,329,034 (2023 - £435,852) were paid in the year in respect of shares held by the company's directors.
At the year end, there was an amount of £12,177 (2023 - £3,942) outstanding from director's of the company. There are no fixed repayment terms and interest is payable at 2.25%.
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
28
Cash generated from group operations
2024
2023
£
£
Profit after taxation
3,401,241
2,688,078
Adjustments for:
Taxation charged
1,099,836
658,495
Finance costs
146,236
96,513
Investment income
(51,746)
(79,093)
Loss on disposal of tangible fixed assets
3,676
9,151
Amortisation and impairment of intangible assets
427,681
368,612
Depreciation and impairment of tangible fixed assets
758,787
656,172
Movements in working capital:
Increase in stocks
(112,123)
(72,800)
Increase in debtors
(541,631)
(386,639)
Increase/(decrease) in creditors
902,377
(1,063,493)
Cash generated from operations
6,034,334
2,874,996
29
Cash generated from/(absorbed by) operations - company
2024
2023
£
£
Profit after taxation
2,761,387
1,459,221
Adjustments for:
Taxation charged
11,267
8,355
Finance costs
61,879
54,265
Investment income
(2,744,732)
(1,445,416)
Depreciation and impairment of tangible fixed assets
10,000
10,000
Movements in working capital:
Increase/(decrease) in creditors
28,648
(754,642)
Cash generated from/(absorbed by) operations
128,449
(668,217)
30
Analysis of changes in net funds/(debt) - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,638,875
(846,913)
2,791,962
Borrowings excluding overdrafts
(847,844)
35,485
(812,359)
Obligations under finance leases
(1,591,318)
(1,213,228)
(2,804,546)
1,199,713
(2,024,656)
(824,943)
STRONGDOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
31
Analysis of changes in net debt - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
143,902
(135,968)
7,934
Borrowings excluding overdrafts
(847,844)
35,485
(812,359)
(703,942)
(100,483)
(804,425)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr T F DevenishMr S WhileyMr O M WhileyMr M F DevenishMr T K Jamesfalse11730838bus:Consolidated2024-01-012024-12-31117308382024-01-012024-12-3111730838bus:Director12024-01-012024-12-3111730838bus:Director42024-01-012024-12-3111730838bus:Director52024-01-012024-12-3111730838bus:Director22024-01-012024-12-3111730838bus:Director32024-01-012024-12-3111730838bus:RegisteredOffice2024-01-012024-12-3111730838bus:Consolidated2024-12-31117308382024-12-3111730838bus:Consolidated2023-01-012023-12-31117308382023-01-012023-12-3111730838core:Goodwillbus:Consolidated2024-12-3111730838core:Goodwillbus:Consolidated2023-12-3111730838core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3111730838core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3111730838bus:Consolidated2023-12-3111730838core:IntangibleAssetsOtherThanGoodwill2024-12-3111730838core:IntangibleAssetsOtherThanGoodwill2023-12-3111730838core:ComputerSoftwarebus:Consolidated2024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3111730838core:ComputerSoftwarebus:Consolidated2023-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31117308382023-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3111730838core:LeaseholdImprovementsbus:Consolidated2024-12-3111730838core:PlantMachinerybus:Consolidated2024-12-3111730838core:FurnitureFittingsbus:Consolidated2024-12-3111730838core:MotorVehiclesbus:Consolidated2024-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111730838core:LeaseholdImprovementsbus:Consolidated2023-12-3111730838core:PlantMachinerybus:Consolidated2023-12-3111730838core:FurnitureFittingsbus:Consolidated2023-12-3111730838core:MotorVehiclesbus:Consolidated2023-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111730838core:ShareCapitalbus:Consolidated2024-12-3111730838core:ShareCapitalbus:Consolidated2023-12-3111730838core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111730838core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3111730838core:ShareCapital2024-12-3111730838core:ShareCapital2023-12-3111730838core:RetainedEarningsAccumulatedLosses2024-12-3111730838core:RetainedEarningsAccumulatedLosses2023-12-3111730838core:ShareCapitalbus:Consolidated2022-12-31117308382022-12-3111730838core:ShareCapital2022-12-3111730838core:RetainedEarningsAccumulatedLosses2022-12-3111730838bus:Consolidated2022-12-3111730838core:Goodwill2024-01-012024-12-3111730838core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111730838core:ComputerSoftware2024-01-012024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3111730838core:LeaseholdImprovements2024-01-012024-12-3111730838core:PlantMachinery2024-01-012024-12-3111730838core:FurnitureFittings2024-01-012024-12-3111730838core:MotorVehicles2024-01-012024-12-3111730838core:UKTaxbus:Consolidated2024-01-012024-12-3111730838core:UKTaxbus:Consolidated2023-01-012023-12-3111730838bus:Consolidated12024-01-012024-12-3111730838bus:Consolidated12023-01-012023-12-3111730838bus:Consolidated22024-01-012024-12-3111730838bus:Consolidated22023-01-012023-12-3111730838bus:Consolidated32024-01-012024-12-3111730838bus:Consolidated32023-01-012023-12-3111730838bus:Consolidated42024-01-012024-12-3111730838bus:Consolidated42023-01-012023-12-3111730838bus:Consolidated52024-01-012024-12-3111730838bus:Consolidated52023-01-012023-12-3111730838core:Goodwillbus:Consolidated2023-12-3111730838core:ComputerSoftwarebus:Consolidated2023-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3111730838bus:Consolidated2023-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3111730838core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3111730838core:Goodwillbus:Consolidated2024-01-012024-12-3111730838core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3111730838core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111730838core:LeaseholdImprovementsbus:Consolidated2023-12-3111730838core:PlantMachinerybus:Consolidated2023-12-3111730838core:FurnitureFittingsbus:Consolidated2023-12-3111730838core:MotorVehiclesbus:Consolidated2023-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111730838core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3111730838core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3111730838core:PlantMachinerybus:Consolidated2024-01-012024-12-3111730838core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3111730838core:MotorVehiclesbus:Consolidated2024-01-012024-12-3111730838core:Subsidiary12024-01-012024-12-3111730838core:Subsidiary22024-01-012024-12-3111730838core:Subsidiary32024-01-012024-12-3111730838core:Subsidiary112024-01-012024-12-3111730838core:Subsidiary222024-01-012024-12-3111730838core:Subsidiary332024-01-012024-12-3111730838core:CurrentFinancialInstruments2024-12-3111730838core:CurrentFinancialInstruments2023-12-3111730838core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3111730838core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3111730838core:WithinOneYearbus:Consolidated2024-12-3111730838core:WithinOneYearbus:Consolidated2023-12-3111730838core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111730838core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111730838core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3111730838core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3111730838core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111730838core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111730838core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3111730838core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3111730838core:Non-currentFinancialInstruments2024-12-3111730838core:Non-currentFinancialInstruments2023-12-3111730838core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111730838core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3111730838core:WithinOneYear2024-12-3111730838core:WithinOneYear2023-12-3111730838core:BetweenTwoFiveYearsbus:Consolidated2024-12-3111730838core:BetweenTwoFiveYearsbus:Consolidated2023-12-3111730838core:BetweenTwoFiveYears2024-12-3111730838core:BetweenTwoFiveYears2023-12-3111730838core:MoreThanFiveYearsbus:Consolidated2024-12-3111730838core:MoreThanFiveYearsbus:Consolidated2023-12-3111730838core:MoreThanFiveYears2024-12-3111730838core:MoreThanFiveYears2023-12-3111730838bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111730838bus:FRS1022024-01-012024-12-3111730838bus:Audited2024-01-012024-12-3111730838bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3111730838bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP