Company registration number 11757060 (England and Wales)
BHG HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BHG HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr C J Humpherston
Mrs J E Middleton
Company number
11757060
Registered office
Bennett Corner House
33 Coleshill Street
Sutton Coldfield
West Midlands
United Kingdom
B72 1SD
Auditor
Haslehursts Limited
88 Hill Village Road
Sutton Coldfield
West Midlands
England
B75 5BE
BHG HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group statement of financial position
10
Company statement of financial position
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 28
BHG 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.
Review of the business
Care home
The company aims to be first choice care home in the area for individuals looking for the very best care and support for the elderly in the West Midlands. The company also provides for all its employees the opportunity to develop a long term career delivering the highest quality care to individuals. Relationships with residents, their families and our staff are naturally very important, but we also recognise the importance of our relationship with our suppliers and the wider community. We continue to work closely with external agencies and commissioners and view the NHS and local authorities as key partners.
The business has faced many cost challenges through the year, and it is expected such challenges will continue into 2025, such as government led increases in living wage costs, inflation and high rates of interest.
Vehicle valeting
The company aims to provide quality customer service which allows the group to expand on its current customer base and expand further.
The company has seen further growth in 2024 through an increase in services provided to other companies and the general public. Despite challenges faced such as maintaining staffing levels due to shortages, the company continues to show positive results.
BHG HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
Based on the two different businesses operated via the subsidiaries the principal risks and uncertainties are split by sector.
The principal risks for the Group in regards to the care home provision are:
Interest rate risk – the company bank borrowings are at a variable rate of interest and therefore any increase in the bank of England base rate has a direct impact on the companies profitability. The company mitigates this risk by reducing bank borrowings and discussing pending changes with its funders.
Staff recruitment - the ability to recruit and retain qualified carers and nurses is a continuing challenge for all care home operators. It impacts directly on the costs of operating care homes and the quality of care provided.
Reliance on social services income - the majority of residents within the Company's care home are funded by social services. Increased pressure on social services budgets has direct impact on fee rates it is possible to charge.
Changes to government policy, legislation and regulation - The Company's operations are closely regulated by the Care Quality Commission. The consequences on non-compliance with regulations could be significant for the company. The company has a robust review system in place to ensure adherence to policies and processes are updated, Risks also include those around health and safety compliance, legislative requirements and contractual risks.
Reputational risk - any serious incident relating to the provision of care services could result in negative publicity and increased scrutiny from regulators, residents and families. In order to mitigate this risk, the company delivers employee training and monitoring procedures.
Regulatory risk – The companies operation are subject to an increasingly high level of regulation and scrutiny by various regulators. The failure to meet the appropriate national regulations could lead to a service being placed under special measures, being subjected to enforcement notices or possibly forced to close. To mitigate this risk, the company engage independent consultants to review procedures and systems.
Price risk – The company faces uncertainties in relation to average weekly fee increases for the provision of care services. All increases are subject resident contracts and Local authorities.
The principal risks for the Group in regards to the vehicle valeting operations are:
Competition from other providers of similar services - The Board mitigate this risk by providing high level services to contract customers and prominence of location.
Health and safety of staff and customers - With the subsidiary employing rigorous policies and no reportable accidents in the year.
The principal risks for the Group as a whole:
The Group is subject to financial risk due to the level of external borrowings and the interest rate applied. The Board manage risk by reducing capital borrowing through capital repayments and reviewing other external funders on a regular basis. The subsidiary Beech Hill Grange Limited has financial covenants to meet and has done so throughout the entire year and continues to do so after the Balance Sheet date. The Board are confident this is not expected to change.
BHG HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Key performance indicators
Key performance indicators are shown in the table below:
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Staffing costs as a % of turnover | | | |
Average occupancy as a % of total beds | | | |
Mr C J Humpherston
Director
29 September 2025
BHG 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 provision for care of the elderly and vehicle valeting services.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £61,000. 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 J Humpherston
Mrs J E Middleton
Auditor
The auditor, Haslehursts Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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 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.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
BHG HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
On behalf of the board
Mr C J Humpherston
Director
29 September 2025
BHG HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BHG HOLDINGS LIMITED
- 6 -
Opinion
We have audited the financial statements of BHG 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 statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group 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.
BHG HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BHG 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We obtained an understanding of the company's legal and regulatory framework and the industry in which it operates. We considered the risk of acts by the company that might have contravened applicable laws and regulations, including fraud. Our audit procedures were designed to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by way of forgery, intentional representations or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and third party company representatives. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
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.
BHG HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BHG HOLDINGS LIMITED
- 8 -
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.
Stuart Penfold (Senior Statutory Auditor)
For and on behalf of Haslehursts Limited, Statutory Auditor
Chartered Accountants
88 Hill Village Road
Sutton Coldfield
West Midlands
B75 5BE
England
29 September 2025
BHG HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
5,671,211
5,344,135
Cost of sales
(3,299,186)
(3,121,776)
Gross profit
2,372,025
2,222,359
Administrative expenses
(1,445,467)
(1,414,751)
Other operating income
25,471
16,873
Operating profit
4
952,029
824,481
Interest receivable and similar income
7
12,611
104
Interest payable and similar expenses
8
(226,992)
(246,465)
Profit before taxation
737,648
578,120
Tax on profit
9
(185,544)
(138,434)
Profit for the financial year
24
552,104
439,686
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.
BHG HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
1
1
Total intangible assets
1
1
Tangible assets
12
7,411,968
7,374,813
7,411,969
7,374,814
Current assets
Stocks
16
2,500
2,500
Debtors
17
349,015
332,741
Cash at bank and in hand
551,117
729,631
902,632
1,064,872
Creditors: amounts falling due within one year
18
(1,121,488)
(930,284)
Net current (liabilities)/assets
(218,856)
134,588
Total assets less current liabilities
7,193,113
7,509,402
Creditors: amounts falling due after more than one year
19
(2,247,580)
(3,051,178)
Provisions for liabilities
Deferred tax liability
21
124,400
128,195
(124,400)
(128,195)
Net assets
4,821,133
4,330,029
Capital and reserves
Called up share capital
23
50
50
Profit and loss reserves
24
4,821,083
4,329,979
Total equity
4,821,133
4,330,029
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 29 September 2025 and are signed on its behalf by:
29 September 2025
Mr C J Humpherston
Director
Company registration number 11757060 (England and Wales)
BHG HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
13
655,000
655,000
Investments
14
4
4
655,004
655,004
Current assets
Debtors
17
46
46
Net current assets
46
46
Net assets
655,050
655,050
Capital and reserves
Called up share capital
23
50
50
Profit and loss reserves
24
655,000
655,000
Total equity
655,050
655,050
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 £61,000 (2023 - £128,500 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
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:
29 September 2025
Mr C J Humpherston
Director
Company registration number 11757060 (England and Wales)
BHG 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
50
4,018,793
4,018,843
Year ended 31 December 2023:
Profit and total comprehensive income
-
439,686
439,686
Dividends
10
-
(128,500)
(128,500)
Balance at 31 December 2023
50
4,329,979
4,330,029
Year ended 31 December 2024:
Profit and total comprehensive income
-
552,104
552,104
Dividends
10
-
(61,000)
(61,000)
Balance at 31 December 2024
50
4,821,083
4,821,133
BHG 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
50
655,000
655,050
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
128,500
128,500
Dividends
10
-
(128,500)
(128,500)
Balance at 31 December 2023
50
655,000
655,050
Year ended 31 December 2024:
Profit and total comprehensive income
-
61,000
61,000
Dividends
10
-
(61,000)
(61,000)
Balance at 31 December 2024
50
655,000
655,050
BHG 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
27
1,085,669
839,994
Interest paid
(226,992)
(246,465)
Income taxes paid
(181,590)
(233,725)
Net cash inflow from operating activities
677,087
359,804
Investing activities
Purchase of tangible fixed assets
(95,666)
(58,748)
Repayment of loans
26,483
(15,145)
Interest received
12,611
104
Net cash used in investing activities
(56,572)
(73,789)
Financing activities
Repayment of bank loans
(738,029)
(399,002)
Dividends paid to equity shareholders
(61,000)
(128,500)
Net cash used in financing activities
(799,029)
(527,502)
Net decrease in cash and cash equivalents
(178,514)
(241,487)
Cash and cash equivalents at beginning of year
729,631
971,118
Cash and cash equivalents at end of year
551,117
729,631
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
BHG Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Bennett Corner House, 33 Coleshill Street, Sutton Coldfield, B72 1SD.
The group consists of BHG 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. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company BHG Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
Turnover 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 turnover 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.
Turnover from the provision of care services is recognised immediately at the point that the service has been provided, which is usually on a daily basis.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
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
Nil
Plant and equipment
10% straight line
Fixtures and fittings
20% straight line
Computers
20% straight line
Motor vehicles
20% straight line
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 income statement.
Freehold land and buildings is maintained out of expenditure charged to revenue to a standard which ensures a long useful life and that the estimated residual value, based on prices at the time of acquisition or revaluation is at least equal to its net book amount. Accordingly, in the opinion of the directors, any depreciation on such property would not be material.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
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.
1.10
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.
1.11
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 statement of financial position when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
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.
1.13
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 income statement 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 income statement, 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.
1.14
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.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.17
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.18
Short term debtors and creditors
Short term debtors are measured at transaction price, less any impairment. Loan's receivable is measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
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.
Depreciation and residual values
The Directors have reviewed the asset lives and associated residual values of all fixed asset calculations and has concluded that asset lives and residual values are appropriate.
Bad debt provision
The Directors have reviewed the recoverability of the trade debtors and allocated a provision where it is doubtful that the debt will be recovered.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Care home provider
4,939,339
4,638,020
Vehicle valeting services
731,872
706,115
5,671,211
5,344,135
2024
2023
£
£
Other revenue
Interest income
12,611
104
Grants received
20,971
12,373
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(20,971)
(12,373)
Fees payable to the group's auditor for the audit of the group's financial statements
-
3,413
Depreciation of owned tangible fixed assets
58,231
44,600
Loss on disposal of tangible fixed assets
280
-
Operating lease charges
10,054
42,510
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
Directors
2
2
2
2
Administration
2
2
-
-
Care assistants
132
143
-
-
Valeting staff
24
22
-
-
Total
160
169
2
2
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,417,022
3,211,461
Social security costs
275,250
245,450
-
-
Pension costs
61,174
55,527
3,753,446
3,512,438
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
668,471
592,588
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
394,699
349,680
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
12,611
104
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
225,610
245,579
Other interest
1,382
886
Total finance costs
226,992
246,465
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
189,339
144,612
Adjustments in respect of prior periods
75
Total current tax
189,339
144,687
Deferred tax
Origination and reversal of timing differences
(3,795)
(6,253)
Total tax charge
185,544
138,434
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
737,648
578,120
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
184,412
135,974
Tax effect of expenses that are not deductible in determining taxable profit
3,203
1,712
Permanent capital allowances in excess of depreciation
1,724
6,926
Under/(over) provided in prior years
75
Deferred tax charge
(3,795)
(6,253)
Taxation charge
185,544
138,434
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
61,000
128,500
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
796
Amortisation and impairment
At 1 January 2024 and 31 December 2024
795
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 December 2024
1
At 31 December 2023
1
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
7,214,781
322,631
3,591
6,211
125
7,547,339
Additions
37,519
3,197
54,950
95,666
Disposals
(21,157)
(200)
(125)
(21,482)
At 31 December 2024
7,214,781
338,993
3,591
9,208
54,950
7,621,523
Depreciation and impairment
At 1 January 2024
169,562
1,606
1,233
125
172,526
Depreciation charged in the year
44,608
792
1,841
10,990
58,231
Eliminated in respect of disposals
(20,917)
(160)
(125)
(21,202)
At 31 December 2024
193,253
2,398
2,914
10,990
209,555
Carrying amount
At 31 December 2024
7,214,781
145,740
1,193
6,294
43,960
7,411,968
At 31 December 2023
7,214,781
153,069
1,985
4,978
7,374,813
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
13
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024 and 31 December 2024
-
655,000
The 2024 valuation was made by the Directors, on an open market value basis by reference to market evidence of transaction prices for similar properties.
The historic cost of the property is £515,522 (2023 - £515,522).
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
4
4
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
4
Carrying amount
At 31 December 2024
4
At 31 December 2023
4
15
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
Beech Hill Grange Limited
Bennett Corner House, 33 Coleshill Street, Sutton Coldfield, B72 1SD
Ordinary
100.00
BHG Valet Limited
Bennett Corner House, 33 Coleshill Street, Sutton Coldfield, B72 1SD
Ordinary
100.00
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
2,500
2,500
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
244,629
164,869
Other debtors
86,852
154,401
46
46
Prepayments and accrued income
17,534
13,471
349,015
332,741
46
46
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
377,043
311,474
Trade creditors
140,917
119,692
Corporation tax payable
211,635
203,886
Other taxation and social security
174,707
98,506
-
-
Other creditors
13,125
2,815
Accruals and deferred income
204,061
193,911
1,121,488
930,284
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
2,247,580
3,051,178
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
2,624,623
3,362,652
Payable within one year
377,043
311,474
Payable after one year
2,247,580
3,051,178
The long-term loans are secured by fixed and floating charges over all the assets of the subsidiary, Beech Hill Grange Limited.
Bank borrowings have a maturity date of June 2025 and December 2025, the loans are subject to financial covenants which are reported quarterly.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
124,400
128,195
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Deferred taxation
(Continued)
- 27 -
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
128,195
-
Credit to profit or loss
(3,795)
-
Liability at 31 December 2024
124,400
-
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
61,174
55,527
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50
50
50
50
24
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
4,329,979
4,018,793
655,000
655,000
Profit for the year
552,104
439,686
61,000
128,500
Dividends
(61,000)
(128,500)
(61,000)
(128,500)
At the end of the year
4,821,083
4,329,979
655,000
655,000
25
Related party transactions
Remuneration of key management personnel
The company has identified key management personnel as the Directors of the company, and their remunerations are detailed on note 6 of these financial statements.
BHG HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
26
Directors' transactions
Dividends totalling £61,000 (2023 - £128,500) were paid in the year in respect of shares held by the company's directors.
27
Cash generated from group operations
2024
2023
£
£
Profit after taxation
552,104
439,686
Adjustments for:
Taxation charged
185,544
138,434
Finance costs
226,992
246,465
Investment income
(12,611)
(104)
Loss on disposal of tangible fixed assets
280
-
Depreciation and impairment of tangible fixed assets
58,231
44,600
Movements in working capital:
(Increase)/decrease in debtors
(42,757)
12,074
Increase/(decrease) in creditors
117,886
(41,161)
Cash generated from operations
1,085,669
839,994
28
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
729,631
(178,514)
551,117
Borrowings excluding overdrafts
(3,362,652)
738,029
(2,624,623)
(2,633,021)
559,515
(2,073,506)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr C J HumpherstonMrs J E Middletonfalse11757060bus:Consolidated2024-01-012024-12-31117570602024-01-012024-12-3111757060bus:Director12024-01-012024-12-3111757060bus:Director22024-01-012024-12-3111757060bus:RegisteredOffice2024-01-012024-12-31117570602024-12-3111757060bus:Consolidated2024-12-3111757060bus:Consolidated2023-01-012023-12-31117570602023-01-012023-12-3111757060core:Goodwillbus:Consolidated2024-12-3111757060core:Goodwillbus:Consolidated2023-12-3111757060bus:Consolidated2023-12-3111757060core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3111757060core:PlantMachinerybus:Consolidated2024-12-3111757060core:FurnitureFittingsbus:Consolidated2024-12-3111757060core:ComputerEquipmentbus:Consolidated2024-12-3111757060core:MotorVehiclesbus:Consolidated2024-12-3111757060core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111757060core:PlantMachinerybus:Consolidated2023-12-3111757060core:FurnitureFittingsbus:Consolidated2023-12-3111757060core:ComputerEquipmentbus:Consolidated2023-12-3111757060core:MotorVehiclesbus:Consolidated2023-12-3111757060core:ShareCapitalbus:Consolidated2024-12-3111757060core:ShareCapitalbus:Consolidated2023-12-3111757060core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3111757060core:ShareCapital2024-12-3111757060core:ShareCapital2023-12-3111757060core:RetainedEarningsAccumulatedLosses2024-12-3111757060core:RetainedEarningsAccumulatedLosses2023-12-3111757060core:ShareCapitalbus:Consolidated2022-12-31117570602022-12-3111757060core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111757060core:ShareCapital2022-12-3111757060core:RetainedEarningsAccumulatedLosses2022-12-31117570602023-12-3111757060bus:Consolidated2022-12-3111757060core:Goodwill2024-01-012024-12-3111757060core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3111757060core:PlantMachinery2024-01-012024-12-3111757060core:FurnitureFittings2024-01-012024-12-3111757060core:ComputerEquipment2024-01-012024-12-3111757060core:MotorVehicles2024-01-012024-12-3111757060core:UKTaxbus:Consolidated2024-01-012024-12-3111757060core:UKTaxbus:Consolidated2023-01-012023-12-3111757060bus:Consolidated12024-01-012024-12-3111757060bus:Consolidated12023-01-012023-12-3111757060bus:Consolidated22024-01-012024-12-3111757060bus:Consolidated22023-01-012023-12-3111757060core:Goodwillbus:Consolidated2023-12-3111757060core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111757060core:PlantMachinerybus:Consolidated2023-12-3111757060core:FurnitureFittingsbus:Consolidated2023-12-3111757060core:ComputerEquipmentbus:Consolidated2023-12-3111757060core:MotorVehiclesbus:Consolidated2023-12-3111757060bus:Consolidated2023-12-3111757060core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3111757060core:PlantMachinerybus:Consolidated2024-01-012024-12-3111757060core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3111757060core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3111757060core:MotorVehiclesbus:Consolidated2024-01-012024-12-3111757060core:Subsidiary12024-01-012024-12-3111757060core:Subsidiary22024-01-012024-12-3111757060core:Subsidiary112024-01-012024-12-3111757060core:Subsidiary222024-01-012024-12-3111757060core:CurrentFinancialInstruments2024-12-3111757060core:CurrentFinancialInstruments2023-12-3111757060core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3111757060core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3111757060core:WithinOneYearbus:Consolidated2024-12-3111757060core:WithinOneYearbus:Consolidated2023-12-3111757060core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111757060core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111757060core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3111757060core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3111757060core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111757060core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111757060core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111757060core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3111757060bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111757060bus:FRS1022024-01-012024-12-3111757060bus:Audited2024-01-012024-12-3111757060bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3111757060bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP