Company registration number SC740869 (Scotland)
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
COMPANY INFORMATION
Director
R C Robinson
Company number
SC740869
Registered office
44 King's Haugh
Prestonfield Park
Edinburgh
United Kingdom
EH16 5UY
Auditor
Azets Audit Services
Quay 2
139 Fountainbridge
Edinburgh
EH3 9QG
Bankers
The Royal Bank of Scotland
Biggar Branch
104 High Street
Biggar
Lanarkshire
United Kingdom
ML12 6DH
Solicitors
Holmes Mackillop
109 Douglas Street
Blythswood Square
Glasgow
United Kingdom
G2 4HB
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 29
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The director presents the strategic report for the year ended 31 December 2024.
Review of the business
2024 was a difficult year for our sector. Whilst sales revenues for the Group increased by 3.5% over the previous year, the market was highly price competitive and, coupled with supply cost inflation, those sales came at much reduced gross margins (2024: 26.0% v 2023: 30.2%). The resulting reduction in gross profit was exacerbated by increased administrative expenses as the need to retain experienced staff necessitated above inflationary pay increases.
Principal risks and uncertainties
We operate in an industry and markets which, by their nature, are subject to a number of inherent risks. In common with most organisations we are also subject to general commercial, political and economic risks
.
Market conditions
The construction sector is cyclical in nature and is influenced by general economic conditions. In recent years the UK economy has largely stagnated and the absence of sustained growth, relatively high borrowing costs and cost inflation weigh heavily on investment decisions in a sector which thrives on predictability for long term planning. However, the need for more housing stock is widely accepted, as is the need to replace ageing elements of the country’s infrastructure, so the outlook beyond the short term has to be seen as positive.
Health and safety
Keeping our colleagues, customers, suppliers and the public safe is a cornerstone of the business and central to how we operate. Management are acutely aware of the risks associated with the supply and handling of the goods at our sites. The Group employs high health and safety standards and have qualified staff to handle all areas of these risks. Regular training and compliance checks are completed to mitigate the risks in this area.
Future plans
The 2025 financial year started strongly and sales after nine months are ahead of the previous year. A number of actions have been taken including resizing our workforce, vehicle fleet and warehousing space such that the Group’s losses will be significantly reduced in 2025. With economic hesitancy still suppressing demand in the sector, the budgeting process about to commence for 2026 will reflect the additional activities we are undertaking to create a sustainable business model in the current subdued environment.
St Andrews’ four branches strategically spread across the central belt allows us to cover the majority of the Scottish construction activity with our next day delivery service. Being aware of the latent nationwide demand for housing and the Westminster government’s policy to build 1.5million new homes by the end of the current parliament, we are putting in place structural changes to our business processes and systems such that, when market conditions improve, we will be well positioned to capitalise on the opportunities. As a well-established, recognised and trusted brand with a long standing reputation for exceptional customer service we look optimistically to an exciting future.
R C Robinson
Director
30 September 2025
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The director presents his annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be the supply of specialist timber and building products.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £56,000. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
R C Robinson
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of the fair review of business, events after the balance sheet date and an assessment of the business risks that affect the group.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
R C Robinson
Director
30 September 2025
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
- 4 -
Opinion
We have audited the financial statements of St Andrews Timber & Building Supplies Group Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Material uncertainty related to going concern
We draw attention to note 1.4 in the financial statements, which indicates that the group incurred a net loss of £903,678 during the year ended 31 December 2024.
As stated in note 1.4, this event, along with other matters set forth in note 1.2, indicate that a material uncertainty exists that may cast significant doubt on the group's ability to continue as a going concern. Our opinion is not modified in respect of this matter.
In auditing the financial statements, we have concluded that the directors' use of going concern basis of accounting in the preparation of the financial statements is appropriate.
Our responsibilities and the responsibility of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company 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 director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has 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.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
- 6 -
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:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
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.
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.
Paul Hutchison BSc ACA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
30 September 2025
Chartered Accountants
Statutory Auditor
Quay 2
139 Fountainbridge
Edinburgh
EH3 9QG
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
28,599,803
27,628,420
Cost of sales
(21,149,792)
(19,281,077)
Gross profit
7,450,011
8,347,343
Administrative expenses
(8,395,965)
(8,014,901)
Operating (loss)/profit
4
(945,954)
332,442
Interest receivable and similar income
8
6,828
5,103
Interest payable and similar expenses
9
(202,974)
(156,915)
(Loss)/profit before taxation
(1,142,100)
180,630
Tax on (loss)/profit
10
238,422
(79,069)
(Loss)/profit for the financial year
25
(903,678)
101,561
(Loss)/profit for the financial year is attributable to:
- Owners of the parent company
(719,245)
68,785
- Non-controlling interests
(184,433)
32,776
(903,678)
101,561
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(719,245)
68,785
- Non-controlling interests
(184,433)
32,776
(903,678)
101,561
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
35,586
59,310
Tangible assets
13
2,166,894
2,309,346
Investments
14
1,300
1,300
2,203,780
2,369,956
Current assets
Stocks
16
1,612,781
1,916,556
Debtors
17
4,048,315
5,077,595
Cash at bank and in hand
1,027,598
239,917
6,688,694
7,234,068
Creditors: amounts falling due within one year
18
(8,383,251)
(6,818,307)
Net current (liabilities)/assets
(1,694,557)
415,761
Total assets less current liabilities
509,223
2,785,717
Creditors: amounts falling due after more than one year
19
(113,476)
(1,006,397)
Provisions for liabilities
Deferred tax liability
22
122,618
271,528
(122,618)
(271,528)
Net assets
273,129
1,507,792
Capital and reserves
Called up share capital
24
1,002
1,002
Merger reserve
25
(1,259,589)
(1,259,589)
Profit and loss reserves
25
1,530,176
2,764,839
Equity attributable to owners of the parent company
271,589
1,506,252
Non-controlling interests
1,540
1,540
273,129
1,507,792
The financial statements were approved and signed by the director and authorised for issue on 30 September 2025
30 September 2025
R C Robinson
Director
Company registration number SC740869 (Scotland)
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
14
1,874,551
1,874,551
Current assets
Debtors
17
1
1
Creditors: amounts falling due within one year
18
(1,873,550)
(1,323,550)
Net current liabilities
(1,873,549)
(1,323,549)
Total assets less current liabilities
1,002
551,002
Creditors: amounts falling due after more than one year
19
-
(550,000)
Net assets
1,002
1,002
Capital and reserves
Called up share capital
24
1,002
1,002
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £56,000 (2023 - £0 profit).
The financial statements were approved and signed by the director and authorised for issue on 30 September 2025
30 September 2025
R C Robinson
Director
Company registration number SC740869 (Scotland)
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Merger reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2023
1,002
(1,259,589)
2,887,027
1,628,440
700
1,629,140
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
68,785
68,785
32,776
101,561
Dividends
11
-
-
(119,999)
(119,999)
(103,750)
(223,749)
Equity transfer
-
-
(70,974)
(70,974)
70,974
-
Issue of shares to non-controlling interest
-
-
-
-
840
840
Balance at 31 December 2023
1,002
(1,259,589)
2,764,839
1,506,252
1,540
1,507,792
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(719,245)
(719,245)
(184,433)
(903,678)
Dividends
11
-
-
(56,000)
(56,000)
(274,985)
(330,985)
Equity transfer
-
-
(459,418)
(459,418)
459,418
-
Balance at 31 December 2024
1,002
(1,259,589)
1,530,176
271,589
1,540
273,129
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
1,002
1,002
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
Balance at 31 December 2023
1,002
1,002
Year ended 31 December 2024:
Profit and total comprehensive income
-
56,000
56,000
Dividends
11
-
(56,000)
(56,000)
Balance at 31 December 2024
1,002
1,002
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
962,298
1,041,799
Interest paid
(202,974)
(156,915)
Income taxes (paid)/refunded
(112,583)
74,849
Net cash inflow from operating activities
646,741
959,733
Investing activities
Purchase of tangible fixed assets
(124,508)
(400,828)
Proceeds from disposal of tangible fixed assets
-
5,000
Interest received
6,828
5,103
Net cash used in investing activities
(117,680)
(390,725)
Financing activities
Proceeds from issue of shares
-
840
Repayment of bank loans
689,301
(673,164)
Payment of finance leases obligations
(99,696)
(114,677)
Dividends paid to equity shareholders
(56,000)
(119,999)
Dividends paid to non-controlling interests
(274,985)
(103,750)
Net cash generated from/(used in) financing activities
258,620
(1,010,750)
Net increase/(decrease) in cash and cash equivalents
787,681
(441,742)
Cash and cash equivalents at beginning of year
239,917
681,659
Cash and cash equivalents at end of year
1,027,598
239,917
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Investing activities
Dividends received
56,000
Net cash generated from/(used in) investing activities
56,000
-
Financing activities
Dividends paid to equity shareholders
(56,000)
-
Net cash used in financing activities
(56,000)
-
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
St Andrews Timber & Building Supplies Group Ltd (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 44 Kings Haugh, Prestonfield Park, Edinburgh, United Kingdom, EH16 5UY.
The group consists of St Andrews Timber & Building Supplies Group Ltd and all of its subsidiaries.
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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Business combinations
Business combinations that satisfy the criteria contained within FRS102 19.27 are accounted for using the merger accounting method. Following the principles of this method, the results and cash flows of the combining entities are brought into the financial statements of the combined entity from the beginning of the financial year in which the combination occurred.
The comparative information is restated by including the total comprehensive income for all of the combining entities for the previous reporting period and their statement of financial position for the previous reporting date, adjusted as necessary to achieve uniformity of accounting policies.
The difference, if any, between the nominal value of any shares issued plus the fair value of any other consideration given, and the nominal value of the shares received in exchange is shown as a movement within other reserves in the consolidated financial statements. Where the parent company has been incorporated during this reporting period or the comparative period, the company presents financial information for a 12 month period with 12 month comparatives in order to provide shareholders with continuous information about the performance of the group and to be consistent with the principles of merger accounting.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company St Andrews Timber & Building Supplies Group Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.4
Going concern
The group has incurred a loss for the year which has put pressure on working capital.
The group funds its working capital requirements via a combination of bank loans and an invoice discounting facility.
Subsequent to the year end the director has put in place measures to preserve cash flow and improve the group’s trading performance. Due to these, although a further loss in forecast for 2025 this is anticipated to be substantially lower and there is an expectation of return to profitability in 2026.
The director is satisfied that the group has adequate resources to continue to operate for the foreseeable future and believes it appropriate to prepare the financial statements on a going concern basis.
1.5
Turnover
Turnover represents amounts recievable for the sale of timber and building supplies and is stated net of VAT and trade discounts.
Revenue from the sale of goods is recognised either upon delivery to the customer or upon collection by a customer at the company's premises.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years..
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
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:
Freehold land and buildings
30 years straight line (buildings only)
Leasehold improvements
10% straight line or straight line over life of lease
Plant and equipment
10 - 20% reducing balance
Motor vehicles
17% reducing balances
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 recognised in the profit and loss account.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.8
Fixed asset investments
Investments in equity instruments that are not publicly traded and whose fair value cannot otherwise be measured reliably are measured at cost less an accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairments losses are recognised immediately in profit or loss.
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group 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).
1.10
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.
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.
1.11
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.
1.12
Financial instruments
The group 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.
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.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group 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 group 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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 group’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 if, and only if, there is 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.
1.15
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
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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 leased asset are consumed.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is 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.
The director consdiers that there are no estimates or assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets or liabilities.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Timber and building supplies
28,599,803
27,628,420
2024
2023
£
£
Turnover analysed by geographical market
UK
28,599,803
27,628,420
2024
2023
£
£
Other revenue
Interest income
6,828
5,103
4
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
208,112
368,191
Depreciation of tangible fixed assets held under finance leases
67,864
103,022
Profit on disposal of tangible fixed assets
-
(2,791)
Amortisation of intangible assets
23,724
23,724
Operating lease charges
1,062,942
1,032,539
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,950
4,725
Audit of the financial statements of the company's subsidiaries
19,295
18,375
24,245
23,100
For other services
Taxation compliance services
4,000
3,800
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
1
2
1
1
Senior managers
4
4
-
-
Operation and sales
98
96
-
-
Administration
6
5
-
-
Total
109
107
1
1
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,834,692
3,616,164
Social security costs
388,499
343,586
-
-
Pension costs
225,181
165,048
4,448,372
4,124,798
7
Director's remuneration
2024
2023
£
£
Remuneration for qualifying services
95,057
93,234
Company pension contributions to defined contribution schemes
47,832
43,832
142,889
137,066
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Director's remuneration
(Continued)
- 21 -
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
6,828
2
Other interest income
-
5,101
Total income
6,828
5,103
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
6,828
2
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
47,937
61,710
Interest on invoice finance arrangements
139,778
83,570
Other interest on financial liabilities
3,159
-
190,874
145,280
Other finance costs:
Interest on finance leases and hire purchase contracts
11,925
11,635
Other interest
175
-
Total finance costs
202,974
156,915
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
112,599
Adjustments in respect of prior periods
(89,512)
Total current tax
(89,512)
112,599
Deferred tax
Origination and reversal of timing differences
(148,910)
(33,530)
Total tax (credit)/charge
(238,422)
79,069
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 22 -
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
(1,142,100)
180,630
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(285,525)
42,484
Tax effect of expenses that are not deductible in determining taxable profit
27,328
28,315
Unutilised tax losses carried forward
95,906
Adjustments in respect of prior years
(89,512)
Permanent capital allowances in excess of depreciation
6,814
4,673
Amortisation on assets not qualifying for tax allowances
5,931
5,580
Fixed asset differences
(1,983)
636
Taxation (credit)/charge
(238,422)
79,069
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
56,000
-
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
237,240
Amortisation and impairment
At 1 January 2024
177,930
Amortisation charged for the year
23,724
At 31 December 2024
201,654
Carrying amount
At 31 December 2024
35,586
At 31 December 2023
59,310
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
534,439
1,227,521
1,488,849
812,253
4,063,062
Additions
83,790
35,684
45,754
165,228
Disposals
(195,179)
(4,324)
(30,924)
(230,427)
At 31 December 2024
534,439
1,116,132
1,520,209
827,083
3,997,863
Depreciation and impairment
At 1 January 2024
92,462
475,217
872,143
313,894
1,753,716
Depreciation charged in the year
13,361
116,491
70,181
75,943
275,976
Eliminated in respect of disposals
(195,179)
(3,544)
(198,723)
At 31 December 2024
105,823
396,529
938,780
389,837
1,830,969
Carrying amount
At 31 December 2024
428,616
719,603
581,429
437,246
2,166,894
At 31 December 2023
441,977
752,304
616,706
498,359
2,309,346
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
115,132
143,451
Motor vehicles
206,388
165,617
321,520
309,068
-
-
Freehold land and buildings are all let to group members. The directors have elected to treat these properties under the historic cost accounting method.
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
1,874,551
1,874,551
Unlisted investments
1,300
1,300
1,300
1,300
1,874,551
1,874,551
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Fixed asset investments
(Continued)
- 24 -
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2024 and 31 December 2024
1,300
Carrying amount
At 31 December 2024
1,300
At 31 December 2023
1,300
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
1,874,551
Carrying amount
At 31 December 2024
1,874,551
At 31 December 2023
1,874,551
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
St Andrews Timber & Building Supplies (Holdings) Limited
Scotland
Holding company
Ordinary
100.00
-
St. Andrews Timber & Buildings Supplies Limited
Scotland
Sale of timber and building supplies
Ordinary
0
77.00
St. Andrews Timber and Buildings Supplies (West) Limited
Scotland
sale of timber and building supplies
Ordinary
0
99.00
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
1,612,781
1,916,556
-
-
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,878,851
3,307,086
Corporation tax recoverable
90,005
Other debtors
45,138
138,916
1
1
Prepayments and accrued income
1,034,321
1,631,593
4,048,315
5,077,595
1
1
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
1,198,333
297,290
Obligations under finance leases
21
122,194
122,408
Trade creditors
3,946,083
3,063,160
Amounts owed to group undertakings
1,305,000
805,000
Corporation tax payable
112,090
Other taxation and social security
293,904
256,145
-
-
Other creditors
2,707,078
2,727,292
568,550
518,550
Accruals and deferred income
115,659
239,922
8,383,251
6,818,307
1,873,550
1,323,550
The bank loan is secured by the property owned by a subsidiary, which has a net book value of £428,616 (2023 - £441,977) and a floating charge over the assets of the company. A guarantee over the group's bank loan is in place with the subsidiary companies.
Obligations under finance leases were secured by fixed charges on the assets concerned which had a net book value of £318,820 (2023 - £309,068).
Included within other creditors are invoice discounting balances of £2,094,215 (2023 - £2,182,277) which are secured over the group's trade debtors.
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
211,742
Obligations under finance leases
21
113,476
203,942
Other creditors
550,000
550,000
Accruals and deferred income
40,713
113,476
1,006,397
-
550,000
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Creditors: amounts falling due after more than one year
(Continued)
- 26 -
The bank loan is secured by the property owned by a subsidiary, which has a net book value of £428,616 (2023 - £441,977) and a floating charge over the assets of the company. A guarantee over the group's bank loan is in place with the subsidiary companies.
Obligations under finance leases were secured by fixed charges on the assets concerned which had a net book value of £318,820 (2023 - £309,068).
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
1,198,333
509,032
Payable within one year
1,198,333
297,290
Payable after one year
211,742
The bank loans are secured by fixed charges over land and buildings owned by a subsdiary which has a net book value of £428,616 (2023 - £441,977).
The bank loans are being repaid on a standard capital and interest basis on a 60 month basis at a interest rate of base rate plus 2.5%.
21
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
122,194
122,408
In two to five years
113,476
203,942
235,670
326,350
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
238,733
276,107
Tax losses
(110,846)
-
Retirement benefit obligations
(5,269)
(4,579)
122,618
271,528
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
271,528
-
Credit to profit or loss
(148,910)
-
Liability at 31 December 2024
122,618
-
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
225,181
165,048
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
1,002
1,002
1,002
1,002
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
25
Reserves
Merger reserve
The merger reserve arises on accounting for business combinations that are accounted for using the merger accounting method and represents the difference between the nominal value of any shares issued plus the fair value of any other consideration given, and the nominal value of the shares received in exchange.
26
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
544,168
550,330
-
-
Between two and five years
1,588,354
1,503,708
-
-
In over five years
442,791
820,703
-
-
2,575,313
2,874,741
-
-
27
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2024
2023
£
£
Aggregate compensation
325,057
346,880
ST ANDREWS TIMBER & BUILDING SUPPLIES GROUP LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
28
Cash generated from group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(903,678)
101,561
Adjustments for:
Taxation (credited)/charged
(238,422)
79,069
Finance costs
202,974
156,915
Investment income
(6,828)
(5,103)
Gain on disposal of tangible fixed assets
-
(2,791)
Amortisation and impairment of intangible assets
23,724
23,724
Depreciation and impairment of tangible fixed assets
275,976
471,213
Movements in working capital:
Decrease/(increase) in stocks
303,775
(30,841)
Decrease/(increase) in debtors
1,119,285
(852,796)
Increase in creditors
185,492
1,100,848
Cash generated from operations
962,298
1,041,799
29
Cash absorbed by operations - company
2024
2023
£
£
Profit for the year after tax
56,000
-
Adjustments for:
Investment income
(56,000)
Cash absorbed by operations
-
-
30
Analysis of changes in net debt - group
1 January 2024
Cash flows
New finance leases
Other non-cash changes
31 December 2024
£
£
£
£
£
Cash at bank and in hand
239,917
787,681
-
-
1,027,598
Borrowings excluding overdrafts
(509,032)
(689,301)
-
-
(1,198,333)
Obligations under finance leases
(326,350)
99,696
(40,720)
31,704
(235,670)
(595,465)
198,076
(40,720)
31,704
(406,405)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100R C RobinsonfalseSC740869bus:Consolidated2024-01-012024-12-31SC7408692024-01-012024-12-31SC740869bus:Director12024-01-012024-12-31SC740869bus:RegisteredOffice2024-01-012024-12-31SC740869bus:Agent12024-01-012024-12-31SC740869bus:Consolidated2024-12-31SC7408692024-12-31SC740869bus:Consolidated2023-01-012023-12-31SC7408692023-01-012023-12-31SC740869core:Goodwillbus:Consolidated2024-12-31SC740869core:Goodwillbus:Consolidated2023-12-31SC740869bus:Consolidated2023-12-31SC740869core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-31SC740869core:LeaseholdImprovementsbus:Consolidated2024-12-31SC740869core:PlantMachinerybus:Consolidated2024-12-31SC740869core:MotorVehiclesbus:Consolidated2024-12-31SC740869core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC740869core:LeaseholdImprovementsbus:Consolidated2023-12-31SC740869core:PlantMachinerybus:Consolidated2023-12-31SC740869core:MotorVehiclesbus:Consolidated2023-12-31SC7408692023-12-31SC740869core:ShareCapitalbus:Consolidated2024-12-31SC740869core:ShareCapitalbus:Consolidated2023-12-31SC740869core:OtherMiscellaneousReservebus:Consolidated2024-12-31SC740869core:OtherMiscellaneousReservebus:Consolidated2023-12-31SC740869core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC740869core:Non-controllingInterestsbus:Consolidated2024-12-31SC740869core:Non-controllingInterestsbus:Consolidated2023-12-31SC740869core:ShareCapital2024-12-31SC740869core:ShareCapital2023-12-31SC740869core:ShareCapitalbus:Consolidated2022-12-31SC740869core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-31SC740869core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-31SC740869core:ShareCapital2022-12-31SC740869core:RetainedEarningsAccumulatedLosses2022-12-31SC740869core:RetainedEarningsAccumulatedLosses2023-12-31SC740869core:RetainedEarningsAccumulatedLosses2024-12-31SC740869bus:Consolidated2022-12-31SC7408692022-12-31SC740869core:Goodwill2024-01-012024-12-31SC740869core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31SC740869core:LeaseholdImprovements2024-01-012024-12-31SC740869core:PlantMachinery2024-01-012024-12-31SC740869core:MotorVehicles2024-01-012024-12-31SC740869core:UKTaxbus:Consolidated2024-01-012024-12-31SC740869core:UKTaxbus:Consolidated2023-01-012023-12-31SC740869bus:Consolidated12024-01-012024-12-31SC740869bus:Consolidated12023-01-012023-12-31SC740869bus:Consolidated22024-01-012024-12-31SC740869bus:Consolidated22023-01-012023-12-31SC740869bus:Consolidated32024-01-012024-12-31SC740869bus:Consolidated32023-01-012023-12-31SC740869core:Goodwillbus:Consolidated2023-12-31SC740869core:Goodwillbus:Consolidated2024-01-012024-12-31SC740869core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-31SC740869core:LeaseholdImprovementsbus:Consolidated2023-12-31SC740869core:PlantMachinerybus:Consolidated2023-12-31SC740869core:MotorVehiclesbus:Consolidated2023-12-31SC740869bus:Consolidated2023-12-31SC740869core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-31SC740869core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-31SC740869core:PlantMachinerybus:Consolidated2024-01-012024-12-31SC740869core:MotorVehiclesbus:Consolidated2024-01-012024-12-31SC740869core:PlantMachinery2024-12-31SC740869core:PlantMachinery2023-12-31SC740869core:MotorVehicles2024-12-31SC740869core:MotorVehicles2023-12-31SC740869core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-31SC740869core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-31SC740869core:UnlistedNon-exchangeTraded2024-12-31SC740869core:UnlistedNon-exchangeTraded2023-12-31SC740869core:Subsidiary12024-01-012024-12-31SC740869core:Subsidiary22024-01-012024-12-31SC740869core:Subsidiary32024-01-012024-12-31SC740869core:Subsidiary112024-01-012024-12-31SC740869core:Subsidiary222024-01-012024-12-31SC740869core:Subsidiary332024-01-012024-12-31SC740869core:CurrentFinancialInstruments2024-12-31SC740869core:CurrentFinancialInstruments2023-12-31SC740869core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31SC740869core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC740869core:WithinOneYearbus:Consolidated2024-12-31SC740869core:WithinOneYearbus:Consolidated2023-12-31SC740869core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC740869core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC740869core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-31SC740869core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31SC740869core:Non-currentFinancialInstruments2024-12-31SC740869core:Non-currentFinancialInstruments2023-12-31SC740869core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31SC740869core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-31SC740869core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-31SC740869core:WithinOneYear2024-12-31SC740869core:WithinOneYear2023-12-31SC740869core:BetweenTwoFiveYearsbus:Consolidated2024-12-31SC740869core:BetweenTwoFiveYearsbus:Consolidated2023-12-31SC740869core:BetweenTwoFiveYears2024-12-31SC740869core:BetweenTwoFiveYears2023-12-31SC740869bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC740869bus:FRS1022024-01-012024-12-31SC740869bus:Audited2024-01-012024-12-31SC740869bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31SC740869bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP