Company registration number NI624624 (Northern Ireland)
HUTCHINSON GROUP HOLDINGS (NI) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HUTCHINSON GROUP HOLDINGS (NI) LTD
COMPANY INFORMATION
Directors
Mr R Hutchinson
Mr M Hutchinson
Mrs L A Hutchinson
Mrs H Hutchinson
Company number
NI624624
Registered office
58A Drumagarner Road
Kilrea
Coleraine
Northern Ireland
BT51 5TE
Auditor
SCC Chartered Accountants Ltd
17 College Street
Armagh
BT61 9BT
Bankers
Danske Bank
6 Shipquay Place
BT48 6DF
Solicitors
Turley Legal Ltd
Enterprise Causeway
Knocklynn Road
Coleraine
BT52 1WW
HUTCHINSON GROUP HOLDINGS (NI) LTD
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 25
HUTCHINSON GROUP HOLDINGS (NI) LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024. The directors, in preparing this strategic report, have complied with s414C of the Companies Act 2006.

Review of the business

The principal activities of the group continued to be that of sub-contract fabrication services.

 

The directors consider that the year has been a challenging one affected both by raw material price increases and the need to invest heavily to maintain competitiveness. This additional investment, in capital expenditure and research and development together with additional management and staff resource has allowed the group to fulfil customers' exacting requirements.

 

The group continues to implement projects to increase efficiency. In addition, further work in quality management and skills development has widened the level and type of work that can be undertaken by the group.

 

The outcome for the year and the year end financial position are seen as encouraging and provide a good base on which to develop the Company further over the coming years.

Principal risks and uncertainties

The key business risks and uncertainties affecting the group are considered to be Brexit, competition in the marketplace, employee retention and product quality.

 

Over the last few years the group growth has led to expansion into a wide range of market sectors and the group is coping well with each of the different challenges that these sectors present.

 

The key risks facing the group are in particular due to global market trends and falling consumer spending. In relation to the UK in particular, the potential impacts of Brexit have been difficult to assess however the group has carried out a number of actions aimed at mitigating risk in this area.

 

The group has a normal level of exposure to price, credit, liquidity and cash flow risks arising from trading activities which are largely conducted in sterling. The Company is exposed to some foreign exchange risk in the normal course of business, principally on sales in euros. The Company does not enter into any formally designated hedging arrangements.

 

Due to the group's reputation, standing and position in the sector, the directors are of the opinion that the risks and uncertainties facing the company can be adequately managed.

Finanical key performance indicators

Turnover for the group has decreased slightly from £21.5 million to £20.7 million in the year for the group.

This report was approved by the board on 30 September 2025 and signed on its behalf.

Mr M Hutchinson
Director
HUTCHINSON GROUP HOLDINGS (NI) LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £1,599,653. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R Hutchinson
Mr M Hutchinson
Mrs L A Hutchinson
Mrs H Hutchinson
Post reporting date events

There have been no significant post balance sheet events.

Future developments

The group will continue to invest in research and development. The Directors consider that the results for the year were satisfactory.

Auditor

SCC Chartered Accountants Ltd were appointed as auditor to the group 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.

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

HUTCHINSON GROUP HOLDINGS (NI) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

This report was approved by the board on
30 September 2025
30 September 2025
and signed on its behalf.
Mr M Hutchinson
Director
HUTCHINSON GROUP HOLDINGS (NI) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HUTCHINSON GROUP HOLDINGS (NI) LTD
- 4 -
Opinion

We have audited the financial statements of Hutchinson Group Holdings (NI) Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

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:

HUTCHINSON GROUP HOLDINGS (NI) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HUTCHINSON GROUP HOLDINGS (NI) LTD
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

Based on our understanding of the company and industry, we identified the principal risks of non-compliance with laws and regulations related to data protection rules, quality compliance, employment law and health and safety law. We also considered those laws that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and Financial Reporting Standards.

 

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements and determined that the principal risks related to fraudulent financial reporting and management bias in accounting estimates. We communicated the identified laws and regulations throughout the audit team and remained alert to any indications of non-compliance throughout the audit. Audit procedures performed by the auditors included, but were no limited to:

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

HUTCHINSON GROUP HOLDINGS (NI) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HUTCHINSON GROUP HOLDINGS (NI) LTD
- 6 -

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 purpose of our audit work and to whom we owe our responsibilities

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.

Sean G. Cavanagh (Senior Statutory Auditor)
30 September 2025
For and on behalf of SCC Chartered Accountants Ltd
Senior Statutory Auditor
17 College Street
Armagh
BT61 9BT
HUTCHINSON GROUP HOLDINGS (NI) LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
20,697,801
21,526,659
Cost of sales
(13,346,240)
(13,293,156)
Gross profit
7,351,561
8,233,503
Administrative expenses
(5,706,335)
(5,513,800)
Other operating income
120,624
216,616
Operating profit
4
1,765,850
2,936,319
Interest receivable and similar income
8
4,608
-
0
Interest payable and similar expenses
9
(55,802)
(105,097)
Profit before taxation
1,714,656
2,831,222
Tax on profit
10
(318,609)
(473,633)
Profit for the financial year
1,396,047
2,357,589

There were no recognised gains and losses for 2024 or 2023 other than those included in the consolidated statement of comprehensive income.

 

There was no other comprehensive income for 2024 (2023:£NIL).

The notes on pages 13 to 25 form part of these financial statements.

HUTCHINSON GROUP HOLDINGS (NI) LTD
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
-
0
-
0
Tangible assets
12
5,763,632
4,866,658
5,763,632
4,866,658
Current assets
Stocks
15
693,412
503,215
Debtors
16
5,861,097
6,855,308
Cash at bank and in hand
2,078,231
3,061,289
8,632,740
10,419,812
Creditors: amounts falling due within one year
18
(4,877,794)
(5,532,847)
Net current assets
3,754,946
4,886,965
Total assets less current liabilities
9,518,578
9,753,623
Creditors: amounts falling due after more than one year
19
(905,398)
(1,255,414)
Provisions for liabilities
Deferred tax liability
21
1,275,862
957,290
(1,275,862)
(957,290)
Net assets
7,337,318
7,540,919
Capital and reserves
Called up share capital
22
4,592
4,592
Capital redemption reserve
510
510
Profit and loss reserves
7,332,216
7,535,817
Total equity
7,337,318
7,540,919

The notes on pages 13 to 25 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr M Hutchinson
Director
Company registration number NI624624 (Northern Ireland)
HUTCHINSON GROUP HOLDINGS (NI) LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
302,282
493,625
Investments
13
5,000
5,000
307,282
498,625
Current assets
Debtors
16
3,522,997
3,464,782
Cash at bank and in hand
148,614
567,306
3,671,611
4,032,088
Creditors: amounts falling due within one year
18
(295,394)
(505,950)
Net current assets
3,376,217
3,526,138
Total assets less current liabilities
3,683,499
4,024,763
Provisions for liabilities
Deferred tax liability
21
70,120
64,003
(70,120)
(64,003)
Net assets
3,613,379
3,960,760
Capital and reserves
Called up share capital
22
4,592
4,592
Capital redemption reserve
510
510
Profit and loss reserves
3,608,277
3,955,658
Total equity
3,613,379
3,960,760

The notes on pages 13 to 25 form part of these financial statements.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,252,273 (2023 - £1,918,975 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr M Hutchinson
Director
Company registration number NI624624 (Northern Ireland)
HUTCHINSON GROUP HOLDINGS (NI) LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
4,592
510
5,527,276
5,532,378
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
2,357,585
2,357,585
Dividends
11
-
-
(349,048)
(349,048)
Balance at 31 December 2023
4,592
510
7,535,817
7,540,919
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,396,047
1,396,047
Dividends
11
-
-
(1,599,653)
(1,599,653)
Balance at 31 December 2024
4,592
510
7,332,216
7,337,318

The notes on pages 13 to 25 form part of these financial statements.

HUTCHINSON GROUP HOLDINGS (NI) LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
4,592
510
2,385,731
2,390,833
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,918,975
1,918,975
Dividends
11
-
-
(349,048)
(349,048)
Balance at 31 December 2023
4,592
510
3,955,658
3,960,760
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,252,272
1,252,272
Dividends
11
-
-
(1,599,653)
(1,599,653)
Balance at 31 December 2024
4,592
510
3,608,277
3,613,379

The notes on pages 13 to 25 form part of these financial statements.

HUTCHINSON GROUP HOLDINGS (NI) LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,336,924
1,825,697
Interest paid
(55,797)
(105,092)
Income taxes paid
(180,107)
(30,016)
Net cash inflow from operating activities
3,101,020
1,690,589
Investing activities
Purchase of tangible fixed assets
(1,879,712)
(1,067,863)
Proceeds from disposal of tangible fixed assets
-
388,080
Repayment of loans
(208,085)
(151,401)
Interest received
4,608
-
0
Net cash used in investing activities
(2,083,189)
(831,184)
Financing activities
Repayment of bank loans
(505,053)
(591,054)
Payment of finance leases obligations
103,941
-
Dividends paid to equity shareholders
(1,599,653)
(349,048)
Net cash used in financing activities
(2,000,765)
(940,102)
Net decrease in cash and cash equivalents
(982,934)
(80,697)
Cash and cash equivalents at beginning of year
3,061,165
3,141,862
Cash and cash equivalents at end of year
2,078,231
3,061,165
Relating to:
Cash at bank and in hand
2,078,231
3,061,289
Bank overdrafts included in creditors payable within one year
-
(124)

The notes on pages 13 to 25 form part of these financial statements.

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Hutchinson Group Holdings (NI) Ltd is a private company limited by shares incorporated in northern Ireland. The registration number and address of the registered office are given in the company information section of these financial statements.

1.1
Accounting convention

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

 

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Group's accounting policies (see note 2).

 

The following principal accounting policies have been applied:

1.2
Basis of consolidation

The consolidated financial statements presents the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

 

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair value at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 

In accordance with the transitional exemption available in FRS 102, the group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 15 May 2014.

1.3
Going concern

The directors of Hutchinson Group Holdings (NI) Ltd have reviewed the appropriateness of the going concern assumption and consider that the group and company has sufficient resources to continue as a trading entity for the foreseeable future.

 

Accordingly, the Directors believe that it is appropriate to continue to adopt the going concern basis in preparing the financial statements.

1.4
Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

 

Sale of goods

 

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.5
Foreign currency translation

The Group's functional and presentational currency is GBP.

 

Foreign currency transactions are translated into the functional currency using spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Consolidated Statement of Comprehensive Income.

1.6
Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

1.7
Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

 

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

 

Depreciation is provided on the following basis:

Plant and machinery
straight line between 3 to 10 years
Motor vehicles
33% straight line
Fixtures and fittings
33% straight line
Computer equipment
33% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

 

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

1.8
Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

1.9
Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.10
Impairment of fixed assets and goodwill

Assets that are subject to depreciation or amortisation are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which they asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have been decreased.

1.11
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress includes labour and attributable overheads.

1.12
Pensions

 

Defined contribution pension plan

 

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Grouphas no further payment obligations.

 

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

1.13
Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

1.14
Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.15
Provisions for liabilities

Provisions are made when an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can ben made of the amount of the obligation.

 

Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

 

When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

1.16
Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.

 

Grants of a revenue nature are recognised in the Consolidated Statement of Comprehensive Income in the same period as the related expenditure.

1.17

Research and development

Research expenditure is written off to he Consolidated Statement of Comprehensive Income in the year in which it is incurred. Development expenditure is written off in the same way unless the directors are satisfied as to the technical, commercial and financial viability of individual projects. In this situation, the expenditure is deferred and amortised over the period during which the group is expected to benefit.

2
Judgements and key sources of estimation uncertainty

No judgements have been made in the process of applying the above accounting policies (apart from those involving estimates). There were no key assumptions made concerning the future and other key sources of estimation uncertainty at the reporting date that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Depreciation

The annual depreciation charge is a key accounting estimate and is calculated based on the entity's assessment of useful economic lives for each category of asset and the residual value of fixed assets. These are both reviewed annually and updates are made if required.

3
Turnover

The whole of the turnover is attributable to the principal activity of the group.

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP 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/(crediting):
Exchange gains
(12,462)
(15,715)
Government grants
(120,624)
(216,616)
Depreciation of owned tangible fixed assets
982,738
860,647
Depreciation of tangible fixed assets held under finance leases
48,543
23,543
Profit on disposal of tangible fixed assets
-
(96,083)
Operating lease charges
496,099
457,450
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
Group's annual financial statements
13,000
12,000
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Administration
18
19
3
3
Management
12
15
3
3
Production
139
132
-
-
Total
169
166
6
6

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
6,197,277
5,245,721
194,090
248,546
Social security costs
577,171
460,682
-
-
Pension costs
854,769
1,192,238
726,480
1,079,067
7,629,217
6,898,641
920,570
1,327,613
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
7
Directors' remuneration
2024
2023
£
£
Directors' emoluments
581,244
524,789
Company pension contributions to defined contribution schemes
751,547
1,132,448
1,332,791
1,657,237

During the year retirement benefits were accruing to 4 directors (2023: 4) in respect of defined contribution pension schemes.

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
4,608
-
0
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
4,608
-
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
53,528
103,202
Other finance costs:
Interest on finance leases and hire purchase contracts
-
1,895
Total finance costs
55,802
105,097
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
209,736
Deferred tax
Origination and reversal of timing differences
318,609
263,897
Total tax charge
318,609
473,633
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 19 -

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
1,714,656
2,831,218
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
428,664
665,336
Tax effect of expenses that are not deductible in determining taxable profit
13,737
20,557
Unutilised tax losses carried forward
129,960
-
0
Group relief
(112,094)
-
0
Permanent capital allowances in excess of depreciation
47,498
53,696
Other permanent differences
-
0
(2,104)
Deferred tax adjustments in respect of prior years
6,113
-
0
Capital allowances in year in excess of depreciation
(255,884)
(14,839)
Adjustment to tax charge in respect of prior periods
-
0
29,787
Adjustments in research and development tax credit leading to an increase (decrease) in the tax charge
(251,880)
(303,963)
Losses utilised
-
0
(221,503)
Deferred Tax
312,495
263,549
Profit/loss on sale of tangible fixed assets
-
(10,312)
Government grants released not taxable
-
(6,571)
Taxation charge
318,609
473,633
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
1,599,653
349,048
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
12
Tangible fixed assets
Group
Plant and machinery
Computer equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
474,440
9,091,599
654,843
373,678
10,594,560
Additions
14,800
1,422,370
442,542
-
0
1,879,712
Disposals
-
0
(184,226)
(20,694)
-
0
(204,920)
At 31 December 2024
489,240
10,329,743
1,076,691
373,678
12,269,352
Depreciation and impairment
At 1 January 2024
165,678
5,208,457
266,862
86,905
5,727,902
Depreciation charged in the year
77,260
678,508
148,202
78,768
982,738
Eliminated in respect of disposals
-
0
(184,226)
(20,694)
-
0
(204,920)
At 31 December 2024
242,938
5,702,739
394,370
165,673
6,505,720
Carrying amount
At 31 December 2024
246,302
4,627,004
682,321
208,005
5,763,632
At 31 December 2023
308,762
3,883,142
387,981
286,773
4,866,658
Company
Plant and machinery
Computer equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
138,151
3,233,061
16,174
181,595
3,568,982
Depreciation and impairment
At 1 January 2024
74,830
2,955,207
12,623
32,696
3,075,356
Depreciation charged in the year
13,815
133,619
3,551
40,359
191,344
At 31 December 2024
88,645
3,088,826
16,174
73,055
3,266,700
Carrying amount
At 31 December 2024
49,506
144,235
-
0
108,541
302,282
At 31 December 2023
63,321
277,854
3,551
148,899
493,625

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2023
2024
2023
£
£
£
£
Motor vehicles
100,591
137,874
-
0
-
0
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
5,000
5,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
5,000
Carrying amount
At 31 December 2024
5,000
At 31 December 2023
5,000
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
S.J.C. Hutchinson (Engineering) Limited
58a Drumagarner Road, Kilrea, Coleraine, County Londonderry, BT51 5TE
Ordinary
100
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
140,801
184,317
-
-
Work in progress
214,166
318,898
-
-
Finished goods and goods for resale
338,445
-
0
-
0
-
0
693,412
503,215
-
-
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,247,207
4,455,020
-
0
37,303
Amounts owed by group undertakings
-
-
1,290,671
1,410,374
Amounts owed by undertakings in which the company has a participating interest
1,746,514
1,746,514
1,746,514
1,746,514
Other debtors
550,623
386,375
429,250
220,093
Prepayments and accrued income
316,753
267,399
56,562
50,498
5,861,097
6,855,308
3,522,997
3,464,782
17
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Cash at bank and in hand
2,078,231
3,061,289
148,614
567,306
Bank overdrafts
-
(124)
-
0
-
0
2,078,231
3,061,165
148,614
567,306
Payable within one year
541,610
552,840
-
0
-
0
Payable after one year
533,620
1,027,567
-
0
-
0
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank overdrafts
-
124
-
0
-
0
Bank loans
17
541,610
552,716
-
0
-
0
Obligations under finance leases
20
22,790
-
0
-
0
-
0
Trade creditors
2,173,524
2,619,036
94,257
90,344
Corporation tax payable
(2)
180,068
(2)
120,813
Other taxation and social security
602,736
736,364
31,586
70,400
Other creditors
126,179
105,726
-
0
-
0
Accruals and deferred income
1,410,957
1,338,813
169,553
224,393
4,877,794
5,532,847
295,394
505,950

Security

 

The group provides security for total bank exposure by way of inter company cross guarantee and a floating charge over the mortgage on real property at 58a Drumagarner Road, Kilrea, BT51 5TE.

 

The Group has a debenture in place with Danske Bank dated 10 February 2015. security is by way of a fixed charge over any tangible or intangible property and a floating charge expressed to cover all the assets of the Company.

HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
17
533,620
1,027,567
-
0
-
0
Obligations under finance leases
20
81,151
-
0
-
0
-
0
Government grants
290,627
227,847
-
0
-
0
905,398
1,255,414
-
-
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
22,790
-
0
-
0
-
0
In two to five years
81,151
-
0
-
0
-
0
103,941
-
-
-
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
1,275,862
957,290
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
70,120
64,003
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Deferred taxation
(Continued)
- 24 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
957,290
64,003
Charge to profit or loss
318,572
6,117
Liability at 31 December 2024
1,275,862
70,120

 

22
Share capital
Group
Company
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £1 each
2,525
2,525
4,592
4,592
B Ordinary shares of £1 each
1,607
1,607
-
-
C Ordinary shares of £1 each
230
230
-
-
D Ordinary shares of £1 each
230
230
-
-
23
Pension commitments

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £854,769 (2023: £1,192,238).

24
Related party transactions

Advantage has been taken of the exemption under FRS 102 section 33.1A not to disclose transactions between wholly owned members of the same group. Key management are considered to be the directors.

25
Related party transactions
Transactions with related parties

The group has directors in common with CRH Properties Limited. At 31 December 2024 there is a balance due from CRH Properties Ltd of £735,000 (2023: £735,000). The company is fully owned by the Hutchinson family.

 

The group has directors in common with BHP Leasing Limited. At 31 December 2024 there is a balance due from BHP Leasing Ltd of £1,124,274 (2023: £1,124,274). The company is fully owned by the Hutchinson family.

 

The key management personnel are regarded to be the directors.
HUTCHINSON GROUP HOLDINGS (NI) LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
26
Directors' transactions

There is a balance due to the group on directors current accounts of £429,250 at 31 December 2024 (2023: £220,093).

27
Controlling party

The ultimate controlling party for the Group continues to be the Hutchinson family.

28
Reserves

Capital redemption reserve

This reserve records the nominal value of shares repurchased by the Group.

 

Profit and loss account

The profit and loss account represents cumulative profits and losses net of dividends and other adjustments.

29
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
1,396,047
2,357,585
Adjustments for:
Taxation charged
318,609
473,633
Interest paid
55,802
105,097
Taxation charge
(4,608)
-
Gain on disposal of tangible fixed assets
-
(96,083)
Depreciation and impairment of tangible fixed assets
982,738
884,190
(Increase)/decrease in stocks
(190,197)
25,368
Decrease/(increase) in debtors
1,202,296
(3,393,745)
(Decrease)/increase in creditors
(486,543)
1,497,612
Corporation tax received/(paid)
62,780
(27,960)
Cash generated from operations
3,336,924
1,825,697
30
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,061,289
(983,058)
2,078,231
Bank overdrafts
(124)
124
-
0
3,061,165
(982,934)
2,078,231
Borrowings excluding overdrafts
(1,580,283)
505,053
(1,075,230)
Obligations under finance leases
-
(103,941)
(103,941)
1,480,882
(581,822)
899,060
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R HutchinsonMr M HutchinsonMrs L A HutchinsonMrs H HutchinsonfalseNI624624bus:Consolidated2024-01-012024-12-31NI6246242024-01-012024-12-31NI624624bus:Director12024-01-012024-12-31NI624624bus:Director22024-01-012024-12-31NI624624bus:Director32024-01-012024-12-31NI624624bus:Director42024-01-012024-12-31NI624624bus:RegisteredOffice2024-01-012024-12-31NI624624bus:Agent12024-01-012024-12-31NI6246242024-12-31NI624624bus:Consolidated2024-12-31NI624624bus:Consolidated2023-01-012023-12-31NI6246242023-01-012023-12-31NI624624bus:Consolidated2023-12-31NI6246242023-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-31NI624624core:PlantMachinerybus:Consolidated2024-12-31NI624624core:FurnitureFittingsbus:Consolidated2024-12-31NI624624core:MotorVehiclesbus:Consolidated2024-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31NI624624core:PlantMachinerybus:Consolidated2023-12-31NI624624core:FurnitureFittingsbus:Consolidated2023-12-31NI624624core:MotorVehiclesbus:Consolidated2023-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31NI624624core:PlantMachinery2024-12-31NI624624core:FurnitureFittings2024-12-31NI624624core:MotorVehicles2024-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31NI624624core:PlantMachinery2023-12-31NI624624core:FurnitureFittings2023-12-31NI624624core:MotorVehicles2023-12-31NI624624core:ShareCapitalbus:Consolidated2024-12-31NI624624core:ShareCapitalbus:Consolidated2023-12-31NI624624core:CapitalRedemptionReservebus:Consolidated2024-12-31NI624624core:CapitalRedemptionReservebus:Consolidated2023-12-31NI624624core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31NI624624core:ShareCapital2024-12-31NI624624core:ShareCapital2023-12-31NI624624core:CapitalRedemptionReserve2024-12-31NI624624core:CapitalRedemptionReserve2023-12-31NI624624core:RetainedEarningsAccumulatedLosses2024-12-31NI624624core:RetainedEarningsAccumulatedLosses2023-12-31NI624624core:ShareCapitalbus:Consolidated2022-12-31NI624624core:CapitalRedemptionReservebus:Consolidated2022-12-31NI624624core:ShareCapital2022-12-31NI624624core:CapitalRedemptionReserve2022-12-31NI624624core:RetainedEarningsAccumulatedLosses2022-12-31NI624624core:Goodwill2024-01-012024-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31NI624624core:PlantMachinery2024-01-012024-12-31NI624624core:UKTaxbus:Consolidated2024-01-012024-12-31NI624624core:UKTaxbus:Consolidated2023-01-012023-12-31NI624624bus:Consolidated12024-01-012024-12-31NI624624bus:Consolidated12023-01-012023-12-31NI624624bus:Consolidated22024-01-012024-12-31NI624624bus:Consolidated22023-01-012023-12-31NI624624bus:Consolidated32024-01-012024-12-31NI624624bus:Consolidated32023-01-012023-12-31NI624624bus:Consolidated42024-01-012024-12-31NI624624bus:Consolidated42023-01-012023-12-31NI624624bus:Consolidated52024-01-012024-12-31NI624624bus:Consolidated52023-01-012023-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31NI624624core:PlantMachinerybus:Consolidated2023-12-31NI624624core:FurnitureFittingsbus:Consolidated2023-12-31NI624624core:MotorVehiclesbus:Consolidated2023-12-31NI624624bus:Consolidated2023-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31NI624624core:PlantMachinery2023-12-31NI624624core:FurnitureFittings2023-12-31NI6246242023-12-31NI624624core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-31NI624624core:PlantMachinerybus:Consolidated2024-01-012024-12-31NI624624core:FurnitureFittingsbus:Consolidated2024-01-012024-12-31NI624624core:MotorVehiclesbus:Consolidated2024-01-012024-12-31NI624624core:MotorVehicles2023-12-31NI624624core:FurnitureFittings2024-01-012024-12-31NI624624core:MotorVehicles2024-01-012024-12-31NI624624core:Subsidiary12024-01-012024-12-31NI624624core:Subsidiary112024-01-012024-12-31NI624624core:CurrentFinancialInstruments2024-12-31NI624624core:CurrentFinancialInstruments2023-12-31NI624624core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31NI624624core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31NI624624core:WithinOneYearbus:Consolidated2024-12-31NI624624core:WithinOneYearbus:Consolidated2023-12-31NI624624core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31NI624624core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31NI624624core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-31NI624624core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-31NI624624core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31NI624624core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31NI624624core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-31NI624624core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31NI624624core:Non-currentFinancialInstruments2024-12-31NI624624core:Non-currentFinancialInstruments2023-12-31NI624624core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31NI624624core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31NI624624core:WithinOneYear2024-12-31NI624624core:WithinOneYear2023-12-31NI624624core:BetweenTwoFiveYearsbus:Consolidated2024-12-31NI624624core:BetweenTwoFiveYearsbus:Consolidated2023-12-31NI624624core:BetweenTwoFiveYears2024-12-31NI624624core:BetweenTwoFiveYears2023-12-31NI624624bus:PrivateLimitedCompanyLtd2024-01-012024-12-31NI624624bus:FRS1022024-01-012024-12-31NI624624bus:Audited2024-01-012024-12-31NI624624bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31NI624624bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP