Company registration number SC057644 (Scotland)
SCO-FRO GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SCO-FRO GROUP LIMITED
COMPANY INFORMATION
Directors
Mr I A Beaton
Mr T Suzuki
(Appointed 5 December 2024)
Mr K Hayashi
(Appointed 5 December 2024)
Company number
SC057644
Registered office
229 St Vincent Street
Glasgow
United Kingdom
G2 5QY
Auditor
Azets Audit Services
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
SCO-FRO GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 25
SCO-FRO GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The company is engaged in the sale of ambient and frozen foodstuffs in both domestic and overseas markets.

Our focus on new product development and strengthening strategic alliances with our major partner factories overseas continues to be very successful.

The results for the year have been significantly impacted upon by an extremely frustrating dispute with two UK Port Health Authorities regarding a previously permitted composite ingredient. Despite these ports having provided written approval for this ingredient over 22 years, these port officials changed their interpretation of 2002 legislation and, without any warning, commenced rejecting our product as they did with many other importers using the same ingredient. We had many affected containers in transit to the UK, most of them stopped at these two ports, albeit ironically some were approved, since different port officers took different views of the legislation. Our frustrations were compounded by the fact that other UK ports continued to permit the same ingredient to enter the UK, even though they were aware of the rigid stance being taken by the two inflexible ports.

 

There was no risk to public health with any of our affected products and this had previously been confirmed, again in writing, by the Food Standards Agency. They simply advised that they had made a mistake, for over 22 years. Thankfully, one other main port took a more flexible and sensible view and issued official notices to advise importers that, since the ingredient had been accepted over all this time by all ports in UK and EU, it was unfair to implement an immediate ban but, rather, they initiated a grace period of over three months to allow importers to amend product recipes.

 

After prolonged discussions with the two inflexible ports, DEFRA, the FSA and government, to no avail, we were reluctantly forced to arrange destruction of perfectly good and safe product held at the two ports at a cost of £2,769,045. It is the view of our directors that, to destroy over 7 million packs of perfectly safe product, not even allowing them to be given to foodbanks, was obscene.

 

Excluding these additional costs, gross margin has improved on 2023 and, despite the disappointing results, solely due the Port Health Authority dispute, the company remains in a robust position with the full support of our ultimate parent company. The results also reflect group management charges incurred of £386,378. We have more than adequate working capital to meet requirements for 2025 and beyond. Trading in 2025 has been very positive with revenues increasing significantly with many new products launched and margins remaining healthy.

 

The directors report that the outlook for the business is very positive with many sales initiatives and opportunities being pursued. There is a strategy in place to significantly expand the product range and increase the customer base.

Principal risks and uncertainties

The food sector remains competitive and margins can be affected by increased transport and raw material costs and fluctuations in rates of exchange. Such potential risks and uncertainties are managed on a continual basis by utilising detailed and accurate costings and forecasting tools, forward foreign currency contracts and providing the company’s customers with added value products and services. Crisis management procedures are in place and constantly updated for the company’s business operations and also updated in conjunction with key suppliers.

Key performance indicators

The directors closely monitor the company's sales, margins and financing requirements on a daily basis via the production of monthly management accounts, financial projections and cash flow forecasts. A key measure of performance extracted from monthly management accounts is EBITDA (earnings before interest, taxation, depreciation and amortisation charges).

SCO-FRO GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

Mr I A Beaton
Director
26 September 2025
SCO-FRO GROUP 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.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

Mr I A Beaton
Mr I D Hetherington
(Resigned 12 December 2024)
Mr H Shinkai
(Resigned 12 December 2024)
Mr T Suzuki
(Appointed 5 December 2024)
Mr K Hayashi
(Appointed 5 December 2024)
Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

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

On behalf of the board
Mr I A Beaton
Director
26 September 2025
SCO-FRO GROUP 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:

 

 

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.

SCO-FRO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SCO-FRO GROUP LIMITED
- 5 -
Opinion

We have audited the financial statements of Sco-Fro Group Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 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.

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:

SCO-FRO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SCO-FRO GROUP 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:

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.

SCO-FRO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SCO-FRO GROUP LIMITED
- 7 -

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 design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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 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.

Victoria Walker
Senior Statutory Auditor
For and on behalf of Azets Audit Services
30 September 2025
Chartered Accountants
Statutory Auditor
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
SCO-FRO GROUP LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
23,851,975
23,375,210
Cost of sales
(23,256,773)
(20,737,137)
Gross profit
595,202
2,638,073
Administrative expenses
(2,355,003)
(1,956,947)
Other operating income
-
0
342,739
Operating (loss)/profit
4
(1,759,801)
1,023,865
Interest payable and similar expenses
7
(292,079)
(318,440)
(Loss)/profit before taxation
(2,051,880)
705,425
Tax on (loss)/profit
8
512,474
(541,942)
(Loss)/profit for the financial year
(1,539,406)
163,483

The profit and loss account has been prepared on the basis that all operations are continuing operations.

SCO-FRO GROUP LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
(Loss)/profit for the year
(1,539,406)
163,483
Other comprehensive income
-
-
Total comprehensive income for the year
(1,539,406)
163,483
SCO-FRO GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
9
144,788
68,148
Tangible assets
10
33,161
37,864
Investments
11
90
90
178,039
106,102
Current assets
Stocks
13
5,218,890
4,277,907
Debtors
14
4,859,237
3,955,640
Cash at bank and in hand
17,924
38,142
10,096,051
8,271,689
Creditors: amounts falling due within one year
15
(8,551,254)
(6,647,095)
Net current assets
1,544,797
1,624,594
Total assets less current liabilities
1,722,836
1,730,696
Provisions for liabilities
Provisions
17
1,536,177
-
0
Deferred tax liability
18
-
0
4,631
(1,536,177)
(4,631)
Net assets
186,659
1,726,065
Capital and reserves
Called up share capital
20
1,000,000
1,000,000
Profit and loss reserves
(813,341)
726,065
Total equity
186,659
1,726,065
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
Mr I A Beaton
Director
Company Registration No. SC057644
SCO-FRO GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
1,000,000
562,582
1,562,582
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
163,483
163,483
Balance at 31 December 2023
1,000,000
726,065
1,726,065
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
(1,539,406)
(1,539,406)
Balance at 31 December 2024
1,000,000
(813,341)
186,659
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Sco-Fro Group Ltd is a private company limited by shares incorporated in Scotland. The company's registered number and registered office address can be found on the Company Information page.

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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Sco-Fro Group Limited is a wholly owned subsidiary of Interlock Investments Limited and the results of Sco-Fro Group Limited are included in the consolidated financial statements of Interlock Investments Limited which are available from 229 St Vincent Street, Glasgow, G2 5QY.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.2
Going concern

At the year end the balance sheet shows that liabilities exceed assets by £3,450. true

 

The directors are required to prepare the statutory financial statements on the going concern basis unless it is inappropriate to presume that the group will continue in business.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

In satisfaction of this responsibility, the directors have considered the group's ability to meet its liabilities as they fall due. This assessment considers the company's principal risks and uncertainties, and is dependant on a number of factors including financial performance, access to funding facilities and the continued support of its parent entity.

 

The current and future financial position of the group, including its cash flows and liquidity, has been reviewed by the directors, including its current bank facilities and support from its ultimate parent entity. Following this review, the directors are confident that the existing funding facilities and support from the group's ultimate parent entity will provide sufficient headroom to meet its forecast cash requirements.

 

Taking all of the above into consideration, the directors believe that it is appropriate to prepare the financial statements on the going concern basis.

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.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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.

 

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed 4 years.

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:

Brand names
10% on cost
Product development
25% on cost
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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:

Fixtures and fittings
15% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Investments in subsidiary undertakings are recognised at cost.

1.8
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.

1.9
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.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -

Cost is based on the cost of purchase on a weighted average basis.

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.

1.10
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.

1.11
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

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.

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. 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. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.15
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.

1.16
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.17
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.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.18
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.19

Insurance claims

The company recognises income from insurance claims where it has an insurance contract under which it can make a claim for compensation and the loss event that creates a right for the company to assert a claim at the reporting date has occurred and the claim is not disputed by the insurer. The amount of income is recognised when an amount receivable is known or can be estimated with reasonable certainty.

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.

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.

Asset lives and residual values

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

Stock provision

To determine whether a stock provision is required when assessing the net realisable value of stock items and whether the cost value they are held at exceeds the net realisable value and therefore requires to be provided for. This will take into consideration slow moving and potential obsolete stock held.

Exceptional product costs provision

To determine whether a provision is required when assessing the future liabilities that arise subsequent to a product issue. Such provision includes assessment of exceptional storage costs, port fees, destruction fees and associated legal and professional costs.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
3
Turnover

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sale of goods
23,851,975
23,375,210
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(3,611)
(3,892)
Fees payable to the company's auditor for the audit of the company's financial statements
21,850
19,500
Depreciation of owned tangible fixed assets
10,504
8,805
Amortisation of intangible assets
55,273
64,818
Operating lease charges
124,968
124,724
5
Employees

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

2024
2023
Number
Number
Management and administration
18
16

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
995,206
837,961
Social security costs
98,281
84,042
Pension costs
50,988
53,727
1,144,475
975,730
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
125,044
115,704
Company pension contributions to defined contribution schemes
21,227
9,941
146,271
125,645
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 20 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

7
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
292,079
318,440
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(80,577)
-
0
Deferred tax
Origination and reversal of timing differences
(431,897)
91,268
Adjustment in respect of prior periods
-
0
450,674
Total deferred tax
(431,897)
541,942
Total tax (credit)/charge
(512,474)
541,942

The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(2,051,880)
705,425
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(512,970)
165,916
Tax effect of expenses that are not deductible in determining taxable profit
496
580
Tax effect of income not taxable in determining taxable profit
(80,577)
(80,614)
Group relief
80,577
-
0
Deferred tax adjustments in respect of prior years
-
0
450,674
Remeasurement of deferred tax for changes in tax rates
-
0
5,407
Fixed asset differences
-
0
(21)
Taxation (credit)/charge for the year
(512,474)
541,942
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Intangible fixed assets
Brand names
Product development
Total
£
£
£
Cost
At 1 January 2024
80,643
1,220,687
1,301,330
Additions
200
131,713
131,913
At 31 December 2024
80,843
1,352,400
1,433,243
Amortisation and impairment
At 1 January 2024
77,740
1,155,442
1,233,182
Amortisation charged for the year
425
54,848
55,273
At 31 December 2024
78,165
1,210,290
1,288,455
Carrying amount
At 31 December 2024
2,678
142,110
144,788
At 31 December 2023
2,903
65,245
68,148
10
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 January 2024
233,348
Additions
5,801
At 31 December 2024
239,149
Depreciation and impairment
At 1 January 2024
195,484
Depreciation charged in the year
10,504
At 31 December 2024
205,988
Carrying amount
At 31 December 2024
33,161
At 31 December 2023
37,864
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
90
90
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
12
Subsidiaries

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

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Sco-Fro Foods (EU) Limited
1
Dormant
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Unit 4 First Floor, 84 Strand Street, Skerries Co. Dublin, Skerries, Dublin, K23VW93, Ireland
13
Stocks
2024
2023
£
£
Goods in transit
1,858,804
2,230,951
Finished goods and goods for resale
3,360,086
2,046,956
5,218,890
4,277,907
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
3,735,167
3,452,117
Corporation tax recoverable
110,000
-
0
Other debtors
474,795
380,079
Prepayments and accrued income
111,793
123,444
4,431,755
3,955,640
Deferred tax asset (note 18)
427,482
-
0
4,859,237
3,955,640
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
5,226,595
4,303,719
Trade creditors
2,439,821
1,660,500
Amounts owed to group undertakings
8,779
8,779
Taxation and social security
207,505
206,659
Other creditors
31,235
42,793
Accruals and deferred income
637,319
424,645
8,551,254
6,647,095
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
16
Loans and overdrafts
2024
2023
£
£
Bank overdrafts
5,226,595
4,303,719
Payable within one year
5,226,595
4,303,719

Certain bank borrowings are secured by an unlimited inter-company composite guarantee involving Interlock Investments Limited, supported by a bond and floating charge of the whole of its assets.

 

Included within other borrowings is an invoice discounting loan facility with an outstanding balance of £226,595 at 31 December 2024 (2023: £3,719). This facility is secured against the underlying sales invoices of £2,859,288 (2023: £2,505,126) which have been discounted.

17
Provisions for liabilities
2024
2023
£
£
Exceptional product costs provision
1,536,177
-
Movements on provisions:
Exceptional product costs provision
£
Additional provisions in the year
1,536,177

The provision relates to costs arisen post year end in respect of a product issue which arose in the year. These costs include storage costs, port costs, destruction costs and associated legal and professional costs.

 

This issue was resolved post year end at which point all final costs were quanitified.

 

The company has taken steps to minimise disruption to customers and to resolve all supply issues.

SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
18
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
-
4,631
(4,325)
-
Short term timing differences
-
-
1,707
-
Losses and other deductions
-
-
430,100
-
-
4,631
427,482
-
2024
Movements in the year:
£
Liability at 1 January 2024
4,631
Credit to profit or loss
(432,113)
Asset at 31 December 2024
(427,482)
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
50,988
53,727

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.

There were no outstanding or prepaid contributions at either the beginning or the end of the financial period.

20
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000,000
1,000,000
1,000,000
1,000,000
SCO-FRO GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
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
83,736
83,736
Between two and five years
12,369
96,334
96,105
180,070
22
Related party transactions
Remuneration of key management personnel

Key management are considered to be the directors of the company. Directors remuneration is disclosed in note 6 to the financial statements.

23
Ultimate controlling party

The immediate parent company, of which Sco-Fro Group Limited is a subsidiary, is Interlock Investments Limited, a company incorporated in Scotland.

 

In the opinion of the directors, the ultimate parent company and ultimate controlling party of Interlock Investments Limited is Nishimoto Co,. Ltd, a company incorporated in Japan. The parent undertaking of the smallest and largest group which includes the Company and for which group accounts are prepared in Nishimoto Co., Ltd. Copies of the group financial statements of Nishimoto Co., Ltd are available from 15th Floor, Nihonbashi Muromachi Mitsui Tower, 3-2-1, Nihonbashi Muromachi, Chuo-ku, Tokyo 103-0022 Japan.

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr I A BeatonMr I D HetheringtonMr H ShinkaiMr T SuzukiMr K HayashiSC0576442024-01-012024-12-31SC057644bus:Director12024-01-012024-12-31SC057644bus:Director42024-01-012024-12-31SC057644bus:Director52024-01-012024-12-31SC057644bus:Director22024-01-012024-12-31SC057644bus:Director32024-01-012024-12-31SC057644bus:RegisteredOffice2024-01-012024-12-31SC0576442024-12-31SC0576442023-01-012023-12-31SC057644core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC057644core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC057644core:OtherResidualIntangibleAssets2024-12-31SC057644core:OtherResidualIntangibleAssets2023-12-31SC057644core:PatentsTrademarksLicencesConcessionsSimilar2024-12-31SC057644core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31SC057644core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC057644core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC0576442023-12-31SC057644core:FurnitureFittings2024-12-31SC057644core:FurnitureFittings2023-12-31SC057644core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC057644core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC057644core:CurrentFinancialInstruments2024-12-31SC057644core:CurrentFinancialInstruments2023-12-31SC057644core:ShareCapital2024-12-31SC057644core:ShareCapital2023-12-31SC057644core:RetainedEarningsAccumulatedLosses2024-12-31SC057644core:RetainedEarningsAccumulatedLosses2023-12-31SC057644core:ShareCapital2022-12-31SC057644core:RetainedEarningsAccumulatedLosses2022-12-31SC057644core:ShareCapitalOrdinaryShareClass12024-12-31SC057644core:ShareCapitalOrdinaryShareClass12023-12-31SC057644core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC057644core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-31SC057644core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-31SC057644core:FurnitureFittings2024-01-012024-12-31SC057644core:UKTax2024-01-012024-12-31SC057644core:UKTax2023-01-012023-12-31SC05764412024-01-012024-12-31SC05764412023-01-012023-12-31SC05764422024-01-012024-12-31SC05764422023-01-012023-12-31SC057644core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC057644core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31SC0576442023-12-31SC057644core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC057644core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC057644core:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC057644core:FurnitureFittings2023-12-31SC057644core:Non-currentFinancialInstruments2024-12-31SC057644core:Non-currentFinancialInstruments2023-12-31SC057644core:Subsidiary12024-01-012024-12-31SC057644core:Subsidiary112024-01-012024-12-31SC057644bus:OrdinaryShareClass12024-01-012024-12-31SC057644bus:OrdinaryShareClass12024-12-31SC057644bus:OrdinaryShareClass12023-12-31SC057644core:WithinOneYear2024-12-31SC057644core:WithinOneYear2023-12-31SC057644core:BetweenTwoFiveYears2024-12-31SC057644core:BetweenTwoFiveYears2023-12-31SC057644bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC057644bus:FRS1022024-01-012024-12-31SC057644bus:Audited2024-01-012024-12-31SC057644bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP