Company registration number 11828487 (England and Wales)
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
COMPANY INFORMATION
Directors
Mark Goodman
Shane McMahon
Secretary
Shane McMahon
Company number
11828487
Registered office
Merchants House
Crook Street
Chester
CH1 2BE
United Kingdom
Auditor
UHY Farrelly Dawe White Limited
FDW House
Blackthorn Business Park
Coes Road
Dundalk
Co. Louth
Ireland
Bankers
Bank of Ireland
Main Street
Killarney
Co. Kerry
Ireland
Solicitors
B.V. Hoey and Company
Law Chambers
Fair Street
Drogheda
Co. Louth
Ireland
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 17
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 30 December 2024.
Principal activities
The principal activity of the company is the supply and distribution of a wide range of organic and other food products.
Principal risks and Uncertainties
The process of risk management is addressed through a framework of policies, procedures and internal controls. All policies are subject to Board approval and ongoing review by management. Compliance with regulation, legal and ethical standards is a high priority for the company, and the directors and finance department take on an important oversight role in this regard.
Results and performance
The statement of comprehensive income is set out on page 8 and shows turnover of £10,574,600 for the year. Turnover in the comparative period presented, the 12 months ending 30 December 2023 (“2023”), was £12,327,867. Profit before tax for the year was £346,597 (2023: £378,605).
The directors are pleased with the business's performance this year despite the challenges faced, and are committed to ensuring that the business continues to improve operational efficiencies and offer excellent customer service.
The business faced increased procurement costs and supply chain constraints in the year, and turnover ultimately decreased as a result. Whilst current performance has been satisfactory when considering these setbacks, the directors anticipate that the sector will remain very competitive and challenging. However, they are confident that the controls and procedures already in place will assist them in underpinning their goals of the long-term creation of shareholder value and increased market share.
The directors are also aware of the current economic uncertainties including cost of living pressures and ongoing inflation. They acknowledge these uncertainties may have an impact on growth plans as a result of circumstances beyond their control, however they feel that the business benefits from the relevant experience and skills with which to succeed.
Key performance indicators
The directors consider both turnover and gross profit margin to be the most effective measure of key performance and are closely monitored throughout the year. The directors acknowledge that turnover, and as a result gross profit, decreased in the financial year under review as a result of the challenges set out above. The directors are satisfied that gross profit margin remained stable despite these challenges.
Business Environment
The company is well established in the organic and other food products supply industry throughout the United Kingdom. The UK organic sector performed well in the financial year under review and appears resilient despite the challenging economic environment.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 2 -
Financial risk management objectives and policies
The main risks arising from the Company's financial instruments are liquidity risk, currency risk and market risk.
The directors review and agree policies for managing each of these risks as summarised below.
The Company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable requirements. The Company's management routinely monitor cash flow and undertake regular cash flow forecasting analysis to ensure sufficient cash is available to pay its upcoming obligations. Stock on hand and the Company’s debtor control book are reviewed regularly to minimise the risk of excessive aged balances arising and negatively impacting cash flow.
The principal currency of the Company is Pound Sterling. The Company has not historically hedged its currency risk due to the immaterial nature of exchange rate gains and losses. This position is under constant review by the Directors.
The Company operates in a highly competitive sector which contributes to pricing and margin pressures. Political and economic uncertainties depress spending, although the organic and other food categories in which the company operates have proven resilient to cost of living pressures in the year under review. Strong relationships fostered with suppliers and customers places the company in a positive position going into the year ahead. With a proven record of product development and innovation, supported by strategic planning and consistency in product quality and customer services, the directors are confident that the necessary skills and knowledge are available within the business to grow its market share in the future.
Strategy and Development
The company's strategy is to further enhance its position within the organic and other food products supply industry by offering a range of innovative and consistently high quality products, driving customer loyalty.
The company's success is dependent on understanding and meeting the needs of customers and responding to key trends and preferences.
The strategic imperatives are to:
Continue to meet and exceed customer expectations through exceptional service and product quality;
Improve efficiency in all areas of operations; and
Increase market share by driving competitive strengths, maximising sustainable profit levels.
Mark Goodman
Shane McMahon
Director
Director
21 August 2025
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 30 December 2024.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mark Goodman
Shane McMahon
Kieran Dunne
(Resigned 2 April 2024)
Auditor
The auditor, UHY Farrelly Dawe White Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mark Goodman
Shane McMahon
Director
Director
21 August 2025
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies for the company financial statements and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
On behalf of the board
Mark Goodman
Shane McMahon
Director
Director
21 August 2025
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
- 5 -
Opinion
We have audited the financial statements of National Organic 160 Products UK Limited (the 'company') for the year ended 30 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 30 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
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.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
- 7 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:
we ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector; and
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, employment, environmental and health and safety legislation.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to whether they considered there was any susceptibility to fraud and;
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
Audit procedures performed by the engagement team included:
Discussions with management, including consideration of any known or suspected instances of non-compliance with laws and regulations and fraud;
Evaluation of the effectiveness of management's controls designed to prevent and detect irregularities;
Identification and testing of significant manual journal entries; and
Testing of assumptions and judgements made by management in making significant accounting estimates.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, 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, for example, forgery or intentional misrepresentations, or through an act of collusion that would mitigate internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Michael Bellew
Senior Statutory Auditor
For and on behalf of UHY Farrelly Dawe White Limited
Chartered Certified Accountants
Statutory Auditor
FDW House
Blackthorn Business Park
Coes Road
Dundalk
Co. Louth
Ireland
21 August 2025
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
10,574,600
12,327,867
Cost of sales
(8,395,188)
(9,744,718)
Gross profit
2,179,412
2,583,149
Administrative expenses
(1,832,815)
(2,204,544)
Profit before taxation
346,597
378,605
Tax on profit
6
(86,649)
(88,988)
Profit for the financial year
259,948
289,617
The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
BALANCE SHEET
AS AT
30 DECEMBER 2024
30 December 2024
- 9 -
2024
2024
2023
2023
Notes
£
£
£
£
Current assets
Stocks
7
676,892
672,815
Debtors
8
1,690,270
9,330,908
Cash at bank and in hand
1,417,791
2,407,215
3,784,953
12,410,938
Creditors: amounts falling due within one year
9
(3,144,698)
(12,030,631)
Net current assets
640,255
380,307
Capital and reserves
Called up share capital
10
100
100
Profit and loss reserves
640,155
380,207
Total equity
640,255
380,307
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 21 August 2025 and are signed on its behalf by:
Mark Goodman
Shane McMahon
Director
Director
Company registration number 11828487 (England and Wales)
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 31 December 2022
100
90,590
90,690
Year ended 30 December 2023:
Profit and total comprehensive income
-
289,617
289,617
Balance at 30 December 2023
100
380,207
380,307
Year ended 30 December 2024:
Profit and total comprehensive income
-
259,948
259,948
Balance at 30 December 2024
100
640,155
640,255
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
13
(900,435)
2,184,219
Income taxes paid
(88,989)
(16,201)
Net cash (outflow)/inflow from operating activities
(989,424)
2,168,018
Net (decrease)/increase in cash and cash equivalents
(989,424)
2,168,018
Cash and cash equivalents at beginning of year
2,407,215
239,197
Cash and cash equivalents at end of year
1,417,791
2,407,215
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
National Organic 160 Products UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Merchants House, Crook Street, Chester, United Kingdom.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.5
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.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.7
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.8
Taxation
The tax expense represents the current corporation tax charge.
Current tax
The tax currently charged is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
1.9
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 company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 15 -
3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
10,574,600
12,327,867
2024
2023
£
£
Turnover analysed by geographical market
UK
10,574,600
12,327,867
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
8,803
(301)
Fees payable to the company's auditor for the audit of the company's financial statements
The company's audit fees are borne by another group company.
5
Employees
There were no employees during the year apart from the directors.
6
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
86,649
88,988
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
346,597
378,605
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
86,649
88,988
Taxation charge in the financial statements
86,649
88,988
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 16 -
7
Stocks
2024
2023
£
£
Finished goods and goods for resale
676,892
672,815
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,520,806
1,857,899
Amounts owed by group undertakings
147,000
7,412,145
Other debtors
100
59,489
Prepayments and accrued income
22,364
1,375
1,690,270
9,330,908
9
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
716,855
871,951
Corporation tax
86,648
88,988
Other taxation and social security
124,241
143,630
Other creditors
2,167,594
10,882,562
Accruals and deferred income
49,360
43,500
3,144,698
12,030,631
10
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
11
Related party transactions
The company has availed of the exemption provided in FRS 102 (Schedule 1, Section 33) not to disclose transactions entered into with fellow group companies that are wholly owned within the group of companies of which the company is a wholly owned member.
12
Ultimate controlling party
The immediate parent company is National Organic 160 Products Limited, a company registered in Ireland. The ultimate parent company is BellCap Group.
NATIONAL ORGANIC 160 PRODUCTS UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 17 -
13
Cash (absorbed by)/generated from operations
2024
2023
£
£
Profit for the year after tax
259,948
289,617
Adjustments for:
Taxation charged
86,649
88,988
Movements in working capital:
Increase in stocks
(4,077)
(10,328)
Decrease/(increase) in debtors
7,640,638
(1,473,063)
(Decrease)/increase in creditors
(8,883,593)
3,289,005
Cash (absorbed by)/generated from operations
(900,435)
2,184,219
14
Analysis of changes in net funds
31 December 2023
Cash flows
30 December 2024
£
£
£
Cash at bank and in hand
2,407,215
(989,424)
1,417,791
2024-12-302023-12-31falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMark GoodmanKieran DunneKieran DunneShane McMahon2025-08-210118284872023-12-312024-12-3011828487bus:Director12023-12-312024-12-3011828487bus:CompanySecretaryDirector12023-12-312024-12-3011828487bus:CompanySecretary12023-12-312024-12-3011828487bus:Director22023-12-312024-12-3011828487bus:Director32023-12-312024-12-3011828487bus:Agent12023-12-312024-12-30118284872024-12-30118284872022-12-312023-12-3011828487core:RetainedEarningsAccumulatedLosses2022-12-312023-12-3011828487core:RetainedEarningsAccumulatedLosses2023-12-312024-12-30118284872023-12-3011828487core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3011828487core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3011828487core:CurrentFinancialInstruments2024-12-3011828487core:CurrentFinancialInstruments2023-12-3011828487core:ShareCapital2024-12-3011828487core:ShareCapital2023-12-3011828487core:RetainedEarningsAccumulatedLosses2024-12-3011828487core:RetainedEarningsAccumulatedLosses2023-12-3011828487core:ShareCapital2022-12-3011828487core:RetainedEarningsAccumulatedLosses2022-12-3011828487core:ShareCapitalOrdinaryShareClass12024-12-3011828487core:ShareCapitalOrdinaryShareClass12023-12-30118284872023-12-30118284872022-12-3011828487core:UKTax2023-12-312024-12-3011828487core:UKTax2022-12-312023-12-3011828487bus:OrdinaryShareClass12023-12-312024-12-3011828487bus:OrdinaryShareClass12024-12-3011828487bus:OrdinaryShareClass12023-12-3011828487bus:PrivateLimitedCompanyLtd2023-12-312024-12-3011828487bus:FRS1022023-12-312024-12-3011828487bus:Audited2023-12-312024-12-3011828487bus:FullAccounts2023-12-312024-12-30xbrli:purexbrli:sharesiso4217:GBP