Company registration number 12429038 (England and Wales)
UNITY DOORS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
UNITY DOORS LIMITED
COMPANY INFORMATION
Directors
Mr G Hughes
Mr L Kelleher
Mr O Townsend
Mr L Newton
Secretary
Mr O Townsend
Company number
12429038
Registered office
Unit 1
Newent Business Park
Newent
Gloucestershire
GL18 1DZ
Auditor
David Owen & Co
17 The Market Place
Devizes
Wiltshire
SN10 1BA
UNITY DOORS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Statement of cash flows
10
Notes to the financial statements
11 - 26
UNITY DOORS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair review of the business
Unity Doors Ltd is a leading manufacturer of composite external doors for the private and public housing sector as well as a leading manufacturer of high quality timber door sets. Turnover of the company for the year to 31 December 2024 was £12,946,093 (2023 - £15,265,875). The company has two main revenue streams, and the directors consider that the key performance indicators (KPI’s) are those that monitor the performance in respect of each of these streams. The gross revenue of the company can be categorised as follows; sale of door sets totalling £12,703,767 and rendering of services totalling £242,326. The outcome for the year was an operating profit of £401,990 (2023 - £769,574) Profit after tax was £218,852 (2023 - £526,101) A portion of the business’ revenue is attributable to social housing and government spend, 2024 saw a tightening of spend across many sectors which in turn led to a fall in year-on-year revenue. Furthermore, due to the uncertainty in the economic climate there was a general reduction of spend for many businesses across many industries. Although revenue for the period was down, Gross Margin % remained relatively strong in line with prior years due to initiatives and mitigation put in place. Retained earnings as at 31 December 2024 totals £1,236,260 (2023 - £1,392,406) Looking forward into 2025, our budgeted opinion reflects: This opinion is supported by the fact that our H1 2025 revenue, gross margin and EBITDA is in line with our budget for that period and ahead of that from H1 2024. Whilst market conditions remain difficult due to larger economic factors, the Directors are confident that the Company has taken the correct measures to ensure it remains in good financial stead. The directors continue to monitor the following KPI’s: Strategic and tactical business development – customer satisfaction, brand awareness and product competitiveness have all developed strongly through the course of the year.
Quality – objectives have been met in the period and the business continues to invest, develop, and improve our quality systems as well as our people. The company wide quality system is certified to ISO 9001 and are we are third party certified by accredited bodies such as BM Trada and IFCC.
Management structure – continued review and monitoring of the company’s business management structure. Change has been implemented to underpin achievement of operational and financial goals.
The company operates a strict code of compliance to meet obligations on health & safety, employment practises and the environment. Feedback to management is always actively encouraged. |
UNITY DOORS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
A proportion of the business’ revenue depends on the social housing market, which in turn depends on central government policies.
Mitigation is as follows:
Financial risk
The directors are confident that the working capital facilities currently in place are adequate for the company’s requirements.
The directors are also satisfied that the credit risk is adequately managed using credit checking and referencing procedures for new and existing customers. A high-level indemnity credit insurance policy is also in place. To further manage credit risk, credit limits are reviewed on a regular basis in conjunction with the debt profile and payment history.
Mr G Hughes
Mr L Newton
Director
Director
30 September 2025
30 September 2025
UNITY DOORS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of the manufacturing and sale of composite and timber door sets.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £374,998. 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:
Mr G Hughes
Mr L Kelleher
Mr O Townsend
Mr L Newton
Post reporting date events
Post reporting date events are set out in note 22 of the financial statements.
Auditor
David Owen & Co were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments and research and development.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr G Hughes
Mr L Newton
Director
Director
30 September 2025
30 September 2025
UNITY DOORS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 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 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.
UNITY DOORS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF UNITY DOORS LIMITED
- 5 -
Opinion
We have audited the financial statements of Unity Doors Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
UNITY DOORS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UNITY DOORS 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.
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.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion.
We obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006. We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the company’s ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the company for fraud. The laws and regulations we considered in this context for the UK operations were health and safety, taxation and employment legislation.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Directors and other management and inspection of regulatory and legal correspondence, if any.
UNITY DOORS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UNITY DOORS LIMITED
- 7 -
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be within the timing of recognition of income and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases and designing audit procedures over the timing of income.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of 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.
Andrew Coombes (Senior Statutory Auditor)
For and on behalf of David Owen & Co
30 September 2025
Chartered Accountants
Statutory Auditor
17 The Market Place
Devizes
Wiltshire
SN10 1BA
UNITY DOORS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
12,946,093
15,265,875
Cost of sales
(9,755,891)
(11,629,359)
Gross profit
3,190,202
3,636,516
Distribution costs
(268,409)
(248,037)
Administrative expenses
(2,519,803)
(2,618,905)
Operating profit
4
401,990
769,574
Interest payable and similar expenses
8
(120,017)
(68,709)
Profit before taxation
281,973
700,865
Tax on profit
9
(63,121)
(174,764)
Profit for the financial year
218,852
526,101
Retained earnings brought forward
1,392,406
1,166,303
Dividends
10
(374,998)
(299,998)
Retained earnings carried forward
1,236,260
1,392,406
The profit and loss account has been prepared on the basis that all operations are continuing operations.
UNITY DOORS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
4,251
Other intangible assets
11
77,484
39,613
Total intangible assets
77,484
43,864
Tangible assets
12
1,306,968
1,363,513
1,384,452
1,407,377
Current assets
Stocks
13
815,726
607,166
Debtors
14
3,710,351
2,722,368
Cash at bank and in hand
275,017
425,331
4,801,094
3,754,865
Creditors: amounts falling due within one year
15
(3,187,802)
(2,594,749)
Net current assets
1,613,292
1,160,116
Total assets less current liabilities
2,997,744
2,567,493
Creditors: amounts falling due after more than one year
16
(1,164,085)
(569,491)
Provisions for liabilities
Deferred tax liability
18
297,389
305,586
(297,389)
(305,586)
Net assets
1,536,270
1,692,416
Capital and reserves
Called up share capital
20
300,010
300,010
Profit and loss reserves
1,236,260
1,392,406
Total equity
1,536,270
1,692,416
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 30 September 2025 and are signed on its behalf by:
Mr G Hughes
Mr L Newton
Director
Director
Company registration number 12429038 (England and Wales)
UNITY DOORS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
24
(879,971)
850,406
Interest paid
(120,017)
(68,709)
Corporation taxes paid
(184,616)
(148,492)
Net cash (outflow)/inflow from operating activities
(1,184,604)
633,205
Investing activities
Purchase of intangible assets
(66,153)
(13,779)
Purchase of tangible fixed assets
(151,054)
(143,565)
Net cash used in investing activities
(217,207)
(157,344)
Financing activities
Movement in bank loans
1,439,066
(450,775)
Dividends paid
(374,998)
(299,998)
Net cash generated from/(used in) financing activities
1,064,068
(750,773)
Net decrease in cash and cash equivalents
(337,743)
(274,912)
Cash and cash equivalents at beginning of year
425,331
700,243
Cash and cash equivalents at end of year
87,588
425,331
Relating to:
Cash at bank and in hand
275,017
425,331
Bank overdrafts included in creditors payable within one year
(187,429)
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Unity Doors Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1, Newent Business Park, Newent, Gloucestershire, GL18 1DZ.
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. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
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 of 4 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.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Patents and licences
3 years straight line
Development costs
4 years straight line
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Short leasehold improvements
10 years straight line over the term of the lease
Plant and machinery
10 years straight line
Fixtures and fittings
5 years straight line
Computer equipment
3 years straight line
Motor vehicles
2 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.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans, 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.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.13
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Tangible fixed assets
The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of assets. The estimated useful economic lives and residual values of assets are re-assessed annually and are amended when necessary to reflect current estimates.
Intangible fixed assets
The annual amortisation charge for intangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of assets. The estimated useful economic lives and residual values of assets are re-assessed annually and are amended when necessary to reflect current estimates.
Work in progress
Work in progress is valued at the cost of direct labour and materials attributed to each project, as well as a nominal profit margin agreed within the original contract in relation to fixed materials and labour, thus representing the stage of completion.
3
Turnover and other revenue
2024
2023
Notes
£
£
Turnover analysed by class of business
Sale of door sets
12,703,767
14,583,469
Rendering of services
242,326
682,406
12,946,093
15,265,875
2024
2023
£
£
Turnover analysed by geographical market
UK
12,946,093
15,265,875
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
13,000
13,000
Depreciation of owned tangible fixed assets
207,599
208,638
Amortisation of intangible assets
32,533
76,485
Operating lease charges
308,590
246,735
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
13,000
13,000
For other services
All other non-audit services
12,000
12,000
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production
74
85
Admin
29
26
Total
103
111
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,460,292
3,586,975
Social security costs
334,469
344,175
Pension costs
112,739
103,563
3,907,500
4,034,713
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
491,818
529,006
Company pension contributions to defined contribution schemes
49,494
44,674
541,312
573,680
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2023 - 4).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
130,860
139,403
Company pension contributions to defined contribution schemes
15,039
13,190
8
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Bank interest payable
120,017
68,709
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
71,318
184,613
Deferred tax
Origination and reversal of timing differences
(8,197)
(9,849)
Total tax charge
63,121
174,764
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
281,973
700,865
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
70,493
164,703
Tax effect of expenses that are not deductible in determining taxable profit
(691)
4,012
Permanent capital allowances in excess of depreciation
(6,681)
6,049
Taxation charge for the year
63,121
174,764
10
Dividends
2024
2023
£
£
Interim paid
374,998
299,998
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
11
Intangible fixed assets
Goodwill
Patents and licences
Development costs
Total
£
£
£
£
Cost
At 1 January 2024
68,229
15
238,526
306,770
Additions
66,153
66,153
At 31 December 2024
68,229
15
304,679
372,923
Amortisation and impairment
At 1 January 2024
63,978
15
198,913
262,906
Amortisation charged for the year
4,251
28,282
32,533
At 31 December 2024
68,229
15
227,195
295,439
Carrying amount
At 31 December 2024
77,484
77,484
At 31 December 2023
4,251
39,613
43,864
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Tangible fixed assets
Short leasehold improvements
Tooling
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
152,776
211,419
1,527,970
12,598
104,707
6,767
2,016,237
Additions
142,334
1,820
6,900
151,054
At 31 December 2024
152,776
211,419
1,670,304
12,598
106,527
13,667
2,167,291
Depreciation and impairment
At 1 January 2024
58,565
79,832
409,532
2,808
95,220
6,767
652,724
Depreciation charged in the year
15,278
21,003
160,672
2,502
8,144
207,599
At 31 December 2024
73,843
100,835
570,204
5,310
103,364
6,767
860,323
Carrying amount
At 31 December 2024
78,933
110,584
1,100,100
7,288
3,163
6,900
1,306,968
At 31 December 2023
94,211
131,587
1,118,438
9,790
9,487
1,363,513
Please refer to note 17 of the financial statements which outlines the securities held over specific tangible fixed assets.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Stocks
2024
2023
£
£
Raw materials and consumables
600,512
497,175
Work in progress
136,062
88,374
Finished goods and goods for resale
79,152
21,617
815,726
607,166
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,765,811
2,358,287
Other debtors
84,214
159,819
Prepayments and accrued income
860,326
204,262
3,710,351
2,722,368
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
770,421
206,756
Trade creditors
1,778,343
1,672,556
Corporation tax
71,275
184,572
Other taxation and social security
283,183
417,858
Other creditors
250,000
Accruals and deferred income
34,580
113,007
3,187,802
2,594,749
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
1,164,085
101,255
Deferred consideration
468,236
1,164,085
569,491
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
17
Loans and overdrafts
2024
2023
£
£
Bank loans
1,747,077
308,011
Bank overdrafts
187,429
1,934,506
308,011
Payable within one year
770,421
206,756
Payable after one year
1,164,085
101,255
The long-term loan facilities are secured according to the terms and conditions of the facility agreement between Arbuthnot Commercial Asset Based Lending Limited and Unity Doors Limited, dated 28 February 2020, amended and restated on 25 November 2024.
Non-current bank loan facilities comprise of four loan facilities, all of which are repayable by instalments. The total amount of instalments which fall due after the end of the period ended 31 December 2024 are £1,164,085.
The terms of repayment of the facilities range from 36 to 60 equal monthly instalments, co-terminus with the Receivables Finance Facility provided by Arbuthnot Commercial Asset Based Lending Limited. The balances become repayable in full on termination of the Receivables Finance Facility.
Interest rate margins applied to the above facilities range from 3.45% to 4.69%.
The Receivables Finance Facility is subject to financial covenants, reporting requirements, operating and other conditions, as stated within the facility agreement between Arbuthnot Commercial Asset Based Lending Limited and Unity Doors Limited. The Receivables Finance Facility has no defining repayment profile, however the facility must be in use for at least 36 months.
All of the loans listed above are secured via fixed and floating charges on (a) all freehold and leasehold properties and other real property both present and future of the chargor, including all buildings and other structures from time to time erected thereon and all fixtures (trade or otherwise) from time to time thereon or therein (“real property”); (b) each of the present and future agreements, licences, options, contracts, guarantees, warranties, easements, agreements for lease, and any other document, in each case, entered into by the chargor relating to the use, acquisition, exploitation, disposal of or dealings with any of the real property; and (c) all the chargor’s intellectual property.
18
Deferred taxation
The following are the major deferred tax liabilities recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
297,389
305,586
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Deferred taxation
(Continued)
- 24 -
2024
Movements in the year:
£
Liability at 1 January 2024
305,586
Credit to profit or loss
(8,197)
Liability at 31 December 2024
297,389
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
112,739
103,563
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
30,001,000
30,001,000
300,010
300,010
21
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
344,771
243,735
Between two and five years
791,072
649,282
In over five years
33,859
169,296
1,169,702
1,062,313
The total operating lease payments recognised as an expense within the profit and loss for the period amounted to £308,590.
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
22
Events after the reporting date
Subsequent to the end of the reporting period; on 4th June 2025, the company completed a share buyback of 4,100,000 of its own ordinary shares at a total consideration of £270,000.
The shares were repurchased from a specific shareholder and will be cancelled in accordance with the provisions of the Companies Act 2006.
This transaction occurred after the reporting date of 31st December 2024 and therefore has not been reflected in the financial statements as at that date. The transaction does not affect the company’s financial position at the reporting date but will be accounted for in the subsequent financial period.
The company’s capital and reserves will be reduced by the total consideration paid for the shares, net of any related transaction costs, in the following financial year. This transaction forms part of the company’s ongoing capital management strategy.
23
Directors' transactions
Key management personnel
All directors who have authority and responsibility for planning, directing and controlling the activities of the company are considered to be key management personnel. Total remuneration in respect of these individuals amounted to £541,312.
24
Cash (absorbed by)/generated from operations
2024
2023
£
£
Profit for the year after tax
218,852
526,101
Adjustments for:
Taxation charged
63,121
174,764
Finance costs
120,017
68,709
Amortisation and impairment of intangible assets
32,533
76,485
Depreciation and impairment of tangible fixed assets
207,599
208,638
Movements in working capital:
(Increase)/decrease in stocks
(208,560)
18,922
(Increase)/decrease in debtors
(987,983)
321,448
Decrease in creditors
(325,550)
(544,661)
Cash (absorbed by)/generated from operations
(879,971)
850,406
UNITY DOORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
25
Analysis of changes in net funds/(debt)
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
425,331
(150,314)
275,017
Bank overdrafts
(187,429)
(187,429)
425,331
(337,743)
87,588
Borrowings excluding overdrafts
(308,011)
(1,439,066)
(1,747,077)
117,320
(1,776,809)
(1,659,489)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr G HughesMr L KelleherMr L NewtonMr Lawrence NewtonMr O Townsend124290382024-01-012024-12-3112429038bus:Director12024-01-012024-12-3112429038bus:Director22024-01-012024-12-3112429038bus:CompanySecretaryDirector12024-01-012024-12-3112429038bus:Director32024-01-012024-12-3112429038bus:CompanySecretary12024-01-012024-12-3112429038bus:Director42024-01-012024-12-3112429038bus:RegisteredOffice2024-01-012024-12-31124290382024-12-31124290382023-01-012023-12-3112429038core:RetainedEarningsAccumulatedLosses2023-12-3112429038core:RetainedEarningsAccumulatedLosses2022-12-3112429038core:ShareCapital2024-12-3112429038core:ShareCapital2023-12-3112429038core:RetainedEarningsAccumulatedLosses2024-12-3112429038core:RetainedEarningsAccumulatedLosses2023-12-31124290382023-12-3112429038core:ShareCapitalOrdinaryShareClass12024-12-3112429038core:ShareCapitalOrdinaryShareClass12023-12-3112429038core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3112429038core:Goodwill2024-12-3112429038core:Goodwill2023-12-3112429038core:OtherResidualIntangibleAssets2024-12-3112429038core:OtherResidualIntangibleAssets2023-12-3112429038core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3112429038core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3112429038core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3112429038core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3112429038core:LeaseholdImprovements2024-12-3112429038core:ConstructionInProgressAssetsUnderConstruction2024-12-3112429038core:PlantMachinery2024-12-3112429038core:FurnitureFittings2024-12-3112429038core:ComputerEquipment2024-12-3112429038core:MotorVehicles2024-12-3112429038core:LeaseholdImprovements2023-12-3112429038core:ConstructionInProgressAssetsUnderConstruction2023-12-3112429038core:PlantMachinery2023-12-3112429038core:FurnitureFittings2023-12-3112429038core:ComputerEquipment2023-12-3112429038core:MotorVehicles2023-12-3112429038core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112429038core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112429038core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112429038core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3112429038core:CurrentFinancialInstruments2024-12-3112429038core:CurrentFinancialInstruments2023-12-3112429038core:Non-currentFinancialInstruments2024-12-3112429038core:Non-currentFinancialInstruments2023-12-311242903812024-01-012024-12-311242903812023-01-012023-12-31124290382023-12-31124290382022-12-3112429038core:WithinOneYear2024-12-3112429038core:WithinOneYear2023-12-3112429038core:Goodwill2024-01-012024-12-3112429038core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3112429038core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3112429038core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3112429038core:LeaseholdImprovements2024-01-012024-12-3112429038core:PlantMachinery2024-01-012024-12-3112429038core:FurnitureFittings2024-01-012024-12-3112429038core:ComputerEquipment2024-01-012024-12-3112429038core:MotorVehicles2024-01-012024-12-3112429038core:UKTax2024-01-012024-12-3112429038core:UKTax2023-01-012023-12-3112429038core:Goodwill2023-12-3112429038core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3112429038core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3112429038core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3112429038core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3112429038core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3112429038core:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3112429038core:LeaseholdImprovements2023-12-3112429038core:ConstructionInProgressAssetsUnderConstruction2023-12-3112429038core:PlantMachinery2023-12-3112429038core:FurnitureFittings2023-12-3112429038core:ComputerEquipment2023-12-3112429038core:MotorVehicles2023-12-3112429038core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3112429038bus:OrdinaryShareClass12024-01-012024-12-3112429038bus:OrdinaryShareClass12024-12-3112429038bus:OrdinaryShareClass12023-12-3112429038core:BetweenTwoFiveYears2024-12-3112429038core:MoreThanFiveYears2024-12-3112429038bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112429038bus:FRS1022024-01-012024-12-3112429038bus:Audited2024-01-012024-12-3112429038bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP