Caseware UK (AP4) 2024.0.164 2024.0.164 Head Officetruetruetruetrue2023-10-01truefalsefalse44false NI635494 2023-10-01 2024-09-30 NI635494 2022-10-01 2023-09-30 NI635494 2024-09-30 NI635494 2023-09-30 NI635494 2022-10-01 NI635494 1 2023-10-01 2024-09-30 NI635494 d:Director1 2023-10-01 2024-09-30 NI635494 d:Director2 2023-10-01 2024-09-30 NI635494 d:Director5 2023-10-01 2024-09-30 NI635494 d:Director5 2024-09-30 NI635494 d:Director6 2023-10-01 2024-09-30 NI635494 d:Director6 2024-09-30 NI635494 d:Director7 2023-10-01 2024-09-30 NI635494 d:RegisteredOffice 2023-10-01 2024-09-30 NI635494 d:Agent1 2023-10-01 2024-09-30 NI635494 c:CurrentFinancialInstruments 2024-09-30 NI635494 c:CurrentFinancialInstruments 2023-09-30 NI635494 c:CurrentFinancialInstruments c:WithinOneYear 2024-09-30 NI635494 c:CurrentFinancialInstruments c:WithinOneYear 2023-09-30 NI635494 c:ReportableOperatingSegment1 2023-10-01 2024-09-30 NI635494 c:ReportableOperatingSegment1 2022-10-01 2023-09-30 NI635494 c:ShareCapital 2024-09-30 NI635494 c:ShareCapital 2022-10-01 2023-09-30 NI635494 c:ShareCapital 2023-09-30 NI635494 c:ShareCapital 2022-10-01 NI635494 c:RetainedEarningsAccumulatedLosses 2023-10-01 2024-09-30 NI635494 c:RetainedEarningsAccumulatedLosses 2024-09-30 NI635494 c:RetainedEarningsAccumulatedLosses 2022-10-01 2023-09-30 NI635494 c:RetainedEarningsAccumulatedLosses 2023-09-30 NI635494 c:RetainedEarningsAccumulatedLosses 2022-10-01 NI635494 d:OrdinaryShareClass1 2023-10-01 2024-09-30 NI635494 d:OrdinaryShareClass1 2024-09-30 NI635494 d:OrdinaryShareClass1 2023-09-30 NI635494 d:FRS102 2023-10-01 2024-09-30 NI635494 d:Audited 2023-10-01 2024-09-30 NI635494 d:FullAccounts 2023-10-01 2024-09-30 NI635494 d:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 NI635494 c:Subsidiary1 2023-10-01 2024-09-30 NI635494 c:Subsidiary1 1 2023-10-01 2024-09-30 NI635494 c:Subsidiary2 2023-10-01 2024-09-30 NI635494 c:Subsidiary2 1 2023-10-01 2024-09-30 NI635494 2 2023-10-01 2024-09-30 NI635494 6 2023-10-01 2024-09-30 NI635494 e:PoundSterling 2023-10-01 2024-09-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: NI635494










Breezemount Group Ltd










Directors' report and financial statements

For the year ended 30 September 2024

 
Breezemount Group Ltd
 

Company Information


Directors
Aaron Shields 
Lyn Robinson 
Lucy Barwick 
Amanda Shields 




Registered number
NI635494



Registered office
Garvey Studios
8-10 Longstone Street

Lisburn

BT28 1TP




Independent auditor
Sumer Auditco NI Ltd

Glendinning House

6 Murray Street

Belfast

Co. Antrim

BT1 6DN




Bankers
AIB
35 University Road

Belfast

BT7 1ND




Solicitors
MacCorkell Legal & Commercial
Garvey Studios

8-10 Longstone Street

Lisburn

BT28 1TP





 
Breezemount Group Ltd
 

Contents



Page
Strategic report
 
1
Directors' report
 
2 - 3
Independent auditor's report
 
4 - 7
Statement of comprehensive income
 
8
Balance sheet
 
9
Statement of changes in equity
 
10
Notes to the financial statements
 
11 - 20


 
Breezemount Group Ltd
 

Strategic report
For the year ended 30 September 2024

Introduction
 
The Directors present their Strategic report for the year ended 30 September 2024.

Principal activity and business review
 
The principal activity of the Company is that of a holding company.
The results for the Company show a pre-tax profit of £3,078,662 (2023: £2,096,210) for the year ended 30
September 2024 and turnover for the year of £400,000 (2023: £490,000). The Company’s net assets at 30
September 2024 were £202,176 (2023: £4,931,514). The directors consider the results for the year and the
position of the Company at the year end to be satisfactory.

Principal risks and uncertainties
 
The Company's operations expose it to a variety of financial risks including liquidity risk. The Company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the 
Company by monitoring levels of debt finance and the related finance costs.
Given the size of the Company, the directors have not delegated the responsibility of monitoring the financial risk management to a sub-committee of the board. The policies set by the board of directors are implemented by the Company's finance department.
Liquidity risk
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future development, the Company uses bank and group financing facilities as required.

Financial key performance indicators
 
The Company considers profit before tax to be an important indicator of underlying performance of the business which was £3,078,662 (2023: £2,096,210).


This report was approved by the board on 29 September 2025 and signed on its behalf.



Aaron Shields
Director

img36fd.png
Page 1

 
Breezemount Group Ltd
 

 
Directors' report
For the year ended 30 September 2024

The directors present their report and the financial statements for the year ended 30 September 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £3,078,662 (2023 - £2,096,210).

Dividends were paid for the year ended 30 September 2024 of £7,808,000 (2023: £Nil).

Directors

The directors who served during the year were:

Aaron Shields 
Lyn Robinson 
Stephen Durham (resigned 8 December 2023)
Lucy Barwick (appointed 15 March 2024)
Amanda Shields 

Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditor is aware of that information.

img3ef4.png
Page 2

 
Breezemount Group Ltd
 

 
Directors' report (continued)
For the year ended 30 September 2024

Post balance sheet events

The Company's subsidiary entities have ceased trading post year end.  The directors have assessed the impact of this decision in relation to going concern at note 2.3.

Auditor

The auditor, Sumer Auditco NI Ltdwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 29 September 2025 and signed on its behalf.
 





Aaron Shields
Director

img4955.png
Page 3

 
Breezemount Group Ltd
 

 
Independent auditor's report to the members of Breezemount Group Ltd
 

Opinion


We have audited the financial statements of Breezemount Group Ltd (the 'Company') for the year ended 30 September 2024, which comprise the Statement of comprehensive income, the Balance sheet, the Statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 30 September 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.


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 Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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.


img21d4.png
Page 4

 
Breezemount Group Ltd
 

 
Independent auditor's report to the members of Breezemount Group Ltd (continued)


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 ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the 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.


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 set out on page 2, 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.


img5622.png
Page 5

 
Breezemount Group Ltd
 

 
Independent auditor's report to the members of Breezemount Group Ltd (continued)


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:

We gained an understanding of the legal and regulatory framework applicable to the Company and the industry
in which they operate, and considered the risk of acts by the Company that were contrary to applicable laws and
regulations, including fraud. We considered the opportunities and incentives that may exist within the Company
for fraud and identified the greatest potential for fraud relating to management override of controls.
We designed audit procedures to respond to these risks, recognising that the risk of not detecting a material
misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve
deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion. Our
audit procedures included: enquiries of management about their own identification and assessment of risks of
irregularities, testing the design and implementation of controls relating to the risks and sample testing of journals posted during the year.


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.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's report.


img51c4.png
Page 6

 
Breezemount Group Ltd
 

 
Independent auditor's report to the members of Breezemount Group Ltd (continued)


Use of our report
 

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 2006Our 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.





Adrian Patton (Senior statutory auditor)
  
for and on behalf of
Sumer Auditco NI Ltd
 
Glendinning House
6 Murray Street
Belfast
Co. Antrim
BT1 6DN

29 September 2025
img5f68.png
Page 7

 
Breezemount Group Ltd
 

Statement of comprehensive income
For the year ended 30 September 2024

2024
2023
Note
£
£

  

Turnover
 4 
400,000
490,000

Cost of sales
  
(309,444)
(377,888)

Gross profit
  
90,556
112,112

Administrative expenses
  
(12,889)
(16,050)

Operating profit
 5 
77,667
96,062

Income from shares in group undertakings
  
3,000,000
2,000,000

Interest receivable and similar income
  
995
148

Profit before tax
  
3,078,662
2,096,210

Tax on profit
 8 
-
-

Profit for the financial year
  
3,078,662
2,096,210

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

The notes on pages 11 to 20 form part of these financial statements.

img1650.png
Page 8

 
Breezemount Group Ltd
Registered number: NI635494

Balance sheet
As at 30 September 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 10 
20
20

  
20
20

Current assets
  

Debtors: amounts falling due within one year
 11 
9,505,221
7,110,109

Cash at bank and in hand
 12 
5,383
13,796

  
9,510,604
7,123,905

Creditors: amounts falling due within one year
 13 
(9,308,448)
(2,192,411)

Net current assets
  
 
 
202,156
 
 
4,931,494

Total assets less current liabilities
  
202,176
4,931,514

  

Net assets
  
202,176
4,931,514


Capital and reserves
  

Called up share capital 
 14 
103
103

Profit and loss account
 15 
202,073
4,931,411

Shareholders' funds
  
202,176
4,931,514


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 29 September 2025.




Aaron Shields
Director

The notes on pages 11 to 20 form part of these financial statements.

img6dce.png
Page 9

 
Breezemount Group Ltd
 

Statement of changes in equity
For the year ended 30 September 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 October 2022
100
2,835,201
2,835,301



Profit for the year
-
2,096,210
2,096,210

Shares issued during the year
3
-
3



At 1 October 2023
103
4,931,411
4,931,514



Profit for the year
-
3,078,662
3,078,662

Dividends: Equity capital
-
(7,808,000)
(7,808,000)


At 30 September 2024
103
202,073
202,176


img5fa1.png
Page 10

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

1.


General information

Breezemount Group Ltd is a private company, limited by shares, registered in Northern Ireland. The company's registered address and office address can be found on the Company Information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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 judgement in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Breezemount Group Holdings Limited as at 30 September 2024 and these financial statements may be obtained from its registered office, Garvey Studios, 8-10 Lonstone Street, Lisburn, BT28 1TP..

  
2.3

Group restructuring

On 29 February 2024, as part of a group reorganisation, a new holding company, Breezemount Group Holdings Limited, was inserted above Breezemount Group Ltd via a share-for-share exchange. As a result of this transaction, Breezemount Group Holdings Limited became the new ultimate parent company of the group.
This reorganisation has been accounted for as a group reconstruction and satisfies the criteria for applying merger accounting under FRS 102 Section 19. Consolidated financial statements are now prepared at the level of Breezemount Group Holdings Limited, which is the smallest and largest group in which the results of Breezemount Group Ltd are consolidated.
Accordingly, Breezemount Group Ltd is no longer required to prepare consolidated financial statements, in accordance with the exemption available under Section 400 of the Companies Act 2006. These financial statements are therefore presented on an individual (entity-only) basis.

img1a71.png
Page 11

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

2.Accounting policies (continued)

 
2.4

Going concern

The financial statements have been prepared on a going concern basis, however, subsequent to the year end, the Company’s subsidiary undertakings have ceased trading.
The directors have reviewed the resources available to it and consider that they are sufficient to continue to meet their liabilities as they fall due and therefore consider it appropriate to prepare the financial statements on a going concern basis.  Furthermore the Company will continue to receive financial support from its ultimate patent company, Breezemount Group Holdings Limited, which has indicated its intention to provide such support for a period of at least 12 months from the date of approval of the financial statements.
The directors have indicated that no adjustments would be required to be made to the financial statements if the Company were unable to continue as a going concern.

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has 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 Company in independently administered funds.

img0d92.png
Page 12

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

2.Accounting policies (continued)

 
2.8

Taxation

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 operates and generates 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:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

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.


 
2.9

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.10

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.11

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.12

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

img0c2d.png
Page 13

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

2.Accounting policies (continued)

 
2.13

Financial instruments

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

img0056.png
Page 14

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

2.Accounting policies (continued)


2.13
Financial instruments (continued)

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

 
2.14

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.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In the process of applying the company's accounting policies, management has not made any significant judgements. There are no key assumptions concerning the future or other key sources of estimation, that have a significant risk of raising a material adjustment to the carrying amounts of assets and liabilities within the next financial year.


4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Turnover
400,000
490,000

400,000
490,000


All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Auditor's remuneration
4,000
1,950

img2c20.png
Page 15

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

6.


Employees

Staff costs, including directors' remuneration, were as follows:


2024
2023
£
£

Wages and salaries
255,208
307,818

Social security costs
27,440
39,947

Cost of defined contribution scheme
15,213
20,948

297,861
368,713


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Directors
4
4


7.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
255,208
307,818

Company contributions to defined contribution pension schemes
15,213
20,948

270,421
328,766


During the year retirement benefits were accruing to no directors (2023 - NIL) in respect of defined contribution pension schemes.


8.


Taxation


2024
2023
£
£



Total current tax
-
-

Deferred tax

Total deferred tax
-
-
img475e.png
Page 16

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024
 
8.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
3,078,662
2,096,210


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
769,666
524,053

Effects of:


Expenses not deductible for tax purposes
630
-

Non-taxable income
(750,000)
(500,000)

Group relief
(20,296)
(24,053)

Total tax charge for the year
-
-


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


9.


Dividends

2024
2023
£
£


Dividends paid
7,808,000
-

7,808,000
-

img3385.png
Page 17

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

10.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 October 2023
20



At 30 September 2024
20





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Breezemount Home Delivery Ltd
Garvey Studios 8-10 Longstone Street, Lisburn, BT28 1TP
Holding
100%
Breezemount Services Ltd
Garvey Studios 8-10 Longstone Street, Lisburn, BT28 1TP
Holding
100%


11.


Debtors

2024
2023
£
£


Amounts owed by group undertakings
9,496,621
7,095,821

Other debtors
100
100

Prepayments and accrued income
-
463

Tax recoverable
8,500
13,725

9,505,221
7,110,109


Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

img285f.png
Page 18

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

12.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
5,383
13,796

5,383
13,796



13.


Creditors: Amounts falling due within one year

2024
2023
£
£

Amounts owed to group undertakings
9,290,644
2,174,612

Other taxation and social security
6,066
10,635

Other creditors
9,167
4,595

Accruals and deferred income
2,571
2,569

9,308,448
2,192,411


Amounts owed to group undertakings are unsecured, interest free and repayable on demand.


14.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



103 (2023 - 103) Ordinary Shares shares of £1.00 each
103
103



15.


Reserves

Profit and loss account

Profit and loss account includes all current and prior period retained profits and losses.


16.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £15,213 (2023: £20,940). Contributions totaling £1,667 (2023: £4,595) were payable to the fund at the balance sheet date and are included in creditors.

img050f.png
Page 19

 
Breezemount Group Ltd
 

 
Notes to the financial statements
For the year ended 30 September 2024

17.


Related party transactions

The company has availed of the exemption in FRS 102 Section 33, Paragraph 33.1A which allows nondisclosure of transactions between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.


18.


Post balance sheet events

The Company's subsidiary entities have ceased trading post year end.  The directors have assessed the impact of this decision in relation to going concern at note 2.3.


19.


Controlling party

The immediate and ultimate parent undertaking of the Company is Breezemount Group Holdings Limited, a company incorporated in Northern Ireland.
The largest and smallest group in which the results of Breezemount Group Ltd are consolidated is that headed by Breezemount Group Holdings Limited. Copes of the group financial statements are available from its registered office, Garvey Studios, 8-10 Lonstone Street, Lisburn, BT28 1TP.
The ultimate controlling party is the Shields Family Trust.


img47b0.png
Page 20