Company registration number 12171694 (England and Wales)
AIRFLO FISHING PRODUCTS LIMITED
Financial Statements
for the Year Ended 31 December 2024
AIRFLO FISHING PRODUCTS LIMITED
Contents
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 12
AIRFLO FISHING PRODUCTS LIMITED
Company Information
- 1 -
Directors
Mr D C Dragoo
Mr G I Jones
Mr J P Jones
Company number
12171694
Registered office
Unit 6
Ffrwdgrech Industrial Estate
Brecon
Powys
Wales
LD3 8LA
Auditor
RCH Accountants Limited
Wellfield House
Temple Street
Llandrindod Wells
Powys
LD1 5HG
AIRFLO FISHING PRODUCTS LIMITED
Balance Sheet
As at 31 December 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
5
826,081
996,995
Tangible assets
6
2,920,542
2,444,879
3,746,623
3,441,874
Current assets
Stocks
7
1,493,281
1,477,521
Debtors
8
879,861
1,295,295
Cash at bank and in hand
215
9,347
2,373,357
2,782,163
Creditors: amounts falling due within one year
9
(5,363,220)
(3,944,569)
Net current liabilities
(2,989,863)
(1,162,406)
Total assets less current liabilities
756,760
2,279,468
Creditors: amounts falling due after more than one year
10
(6,380,899)
(6,006,015)
Net liabilities
(5,624,139)
(3,726,547)
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
(5,624,140)
(3,726,548)
Total equity
(5,624,139)
(3,726,547)
The notes on pages 4 to 12 form part of these financial statements.
AIRFLO FISHING PRODUCTS LIMITED
Balance Sheet
As at 31 December 2024
31 December 2024
- 3 -
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 18 September 2025 and are signed on its behalf by:
Mr G I Jones
Director
Company Registration No. 12171694
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
- 4 -
1
Accounting policies
Company information
Airflo Fishing Products Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 6, Ffrwdgrech Industrial Estate, Brecon, Powys, Wales, LD3 8LA.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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
At the balance sheet date the company had net current trueliabilities of £2,989,863 (2023 - £1,162,406) and total net liabilities of £5,624,139 (2023 - £3,726,547). Creditors, amounts fulling due within one year, includes informal loans from the parent company amounting to £3,631,560 (2023 - £2,758,526). Creditors, amounts falling due after one year, includes a formal loan from the parent company amounting to £5,528,700 (2023 - £5,528,700). This loan is repayable on 06/11/2029.
The directors, supported by the Parent Company, have undertaken significant investment to improve production processes and to ensure that the Company will move into profit. The directors are aware of the turnover and margins that the company needs to achieve in order to keep the company in profit and they believe these targets can be met. The directors review realistic objectives at regular intervals, based on this periodic review, the continued support of the Parent Company and the company's plans, the directors consider it appropriate to prepare the financial statements on the going concern basis.
Material uncertainty relating to going concern
We drew attention to note 1 in the financial statements, which indicates that the Company is reliant on the continued support of the parent company. As stated in note 1 this indicates that a material uncertainty exists which may cast doubt on the company's ability to continue as a going concern. Our opinion was not modified in respect of this matter.
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 qualified opinion.
The name of the Senior Statutory Auditor who signed the audit report was M L Barnes FCCA FCA, who signed for and on behalf of RCH Accountants Limited.
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
1
Accounting policies
- 5 -
1.3
Turnover
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises Turnover when:
The amount of Turnover can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
Revenue from the sale of goods is recognised on dispatch of the goods, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
1.5
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 estimated useful lives on the following bases:
Freehold buildings
25 Years straight line
Machinery & plant
2 - 10 Years straight line
Fixtures and fittings
5 Years straight line
Office equipment
2 - 3 Years 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 credited or charged to profit or loss.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
The cost of wastage produced within the manufacturing process is written off at the date of production.
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.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
1
Accounting policies
- 6 -
1.8
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 measured at transaction price.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are recognised at transaction price.
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 at transaction price.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
1
Accounting policies
- 7 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.10
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
1.13
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.
1.14
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.
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
- 8 -
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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
41
43
4
Directors' remuneration
2024
2023
£
£
Remuneration paid to directors
216,314
253,127
5
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
1,709,133
Amortisation and impairment
At 1 January 2024
712,138
Amortisation charged for the year
170,914
At 31 December 2024
883,052
Carrying amount
At 31 December 2024
826,081
At 31 December 2023
996,995
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
- 9 -
6
Tangible fixed assets
Freehold buildings
Machinery & plant
Fixtures and fittings
Office equipment
Total
£
£
£
£
£
Cost
At 1 January 2024
1,493,678
1,391,131
63,948
41,391
2,990,148
Additions
745,102
745,102
At 31 December 2024
1,493,678
2,136,233
63,948
41,391
3,735,250
Depreciation and impairment
At 1 January 2024
170,345
320,552
26,353
28,019
545,269
Depreciation charged in the year
54,000
196,233
12,790
6,416
269,439
At 31 December 2024
224,345
516,785
39,143
34,435
814,708
Carrying amount
At 31 December 2024
1,269,333
1,619,448
24,805
6,956
2,920,542
At 31 December 2023
1,323,333
1,070,579
37,595
13,372
2,444,879
7
Stocks
2024
2023
£
£
Stocks
1,493,281
1,477,521
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
266,754
231,655
Amounts owed by group undertakings
223,247
593,520
Other debtors
389,860
470,120
879,861
1,295,295
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
- 10 -
9
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
11
250,555
65,417
Obligations under finance leases
129,558
121,140
Other borrowings
11
9,433
Trade creditors
443,928
373,269
Amounts owed to group undertakings
3,631,560
2,758,526
Amounts owed to undertakings in which the company has a participating interest
772,165
510,215
Corporation tax
9,992
9,992
Other taxation and social security
38,462
40,929
Deferred income
15,975
14,676
Other creditors
2,312
8,518
Accruals and deferred income
59,280
41,887
5,363,220
3,944,569
10
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
11
35,557
88,014
Obligations under finance leases
235,772
365,482
Other borrowings
11
556,567
Amounts owed to group undertakings
5,528,700
5,528,700
Deferred income
24,303
23,819
6,380,899
6,006,015
Amounts included above which fall due after five years are as follows:
Payable other than by instalments
-
5,528,700
11
Loans and overdrafts
2024
2023
£
£
Bank loans
88,015
139,423
Bank overdrafts
198,097
14,008
Other loans
566,000
852,112
153,431
Payable within one year
259,988
65,417
Payable after one year
592,124
88,014
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
11
Loans and overdrafts
- 11 -
The bank overdraft is secured by a first legal charge dated 23 July 2020 over freehold property known as Unit 6, Ffrwdgrech Industrial Estate, Brecon, LD3 8LA and a debenture including a fixed charge over all present freehold and leasehold property, a first fixed charge over book and other debts, chattels, goodwill and uncalled capital, both present and future and first floating charge over all assets and undertaking both present and future dated 19 June 2020.
Other loans is a loan from the Welsh Government and is secured by the ultimate parent company.
Amount owed to group undertakings
At the balance sheet date the Parent Company had advanced loans totalling £9,160,260 (2023 £8,287,226) to the Company.
The balance comprises a formal loan of £5,528,700 (2023 £5,528,700) repayable in sterling on 06/11/2029, and an informal loan of £3,631,560 (2023 £2,758,526) with no fixed repayment date.
Interest has been charged on the above loan at the rate of 2%, totalling £153,426 in the year to 31/12/2024 (2023 £163,402)
12
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
M L Barnes FCA FCCA
Statutory Auditor:
RCH Accountants Limited
Date of audit report:
29 September 2025
13
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
78,043
144,502
14
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
£
£
Acquisition of tangible fixed assets
33,875
33,875
AIRFLO FISHING PRODUCTS LIMITED
Notes to the Financial Statements
For the Year Ended 31 December 2024
- 12 -
15
Parent company
The company's immediate parent is AFPL Acquisition LLC, incorporated in United States of America.
The ultimate parent is Mayfly Group Holdings LLC, incorporated in United States of America, registered office 1101 Mayfly Drive, Montrose, Colorado, 81401
The ultimate controlling party is Mayfly Group Holdings LLC.
16
Non-audit services provided by auditor
In common with many businesses of our size and nature we use our auditor to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements
2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr D C DragooMr G I JonesMr J P JonesMs S Woolf121716942024-01-012024-12-3112171694bus:Director12024-01-012024-12-3112171694bus:Director22024-01-012024-12-3112171694bus:Director32024-01-012024-12-3112171694bus:Director42024-01-012024-12-3112171694bus:RegisteredOffice2024-01-012024-12-31121716942024-12-31121716942023-12-3112171694core:NetGoodwill2024-12-3112171694core:NetGoodwill2023-12-3112171694core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3112171694core:PlantMachinery2024-12-3112171694core:FurnitureFittings2024-12-3112171694core:ComputerEquipment2024-12-3112171694core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3112171694core:PlantMachinery2023-12-3112171694core:FurnitureFittings2023-12-3112171694core:ComputerEquipment2023-12-3112171694core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112171694core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112171694core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112171694core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3112171694core:CurrentFinancialInstruments2024-12-3112171694core:CurrentFinancialInstruments2023-12-3112171694core:Non-currentFinancialInstruments2024-12-3112171694core:Non-currentFinancialInstruments2023-12-3112171694core:ShareCapital2024-12-3112171694core:ShareCapital2023-12-3112171694core:RetainedEarningsAccumulatedLosses2024-12-3112171694core:RetainedEarningsAccumulatedLosses2023-12-3112171694core:Goodwill2024-01-012024-12-3112171694core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3112171694core:PlantMachinery2024-01-012024-12-3112171694core:FurnitureFittings2024-01-012024-12-3112171694core:ComputerEquipment2024-01-012024-12-31121716942023-01-012023-12-3112171694core:NetGoodwill2023-12-3112171694core:NetGoodwill2024-01-012024-12-3112171694core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3112171694core:PlantMachinery2023-12-3112171694core:FurnitureFittings2023-12-3112171694core:ComputerEquipment2023-12-31121716942023-12-3112171694core:WithinOneYear2024-12-3112171694core:WithinOneYear2023-12-3112171694bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112171694bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3112171694bus:FRS1022024-01-012024-12-3112171694bus:Audited2024-01-012024-12-3112171694bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP