Company registration number 08355043 (England and Wales)
BAYFIELDS GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BAYFIELDS GROUP LIMITED
COMPANY INFORMATION
Directors
Mr R Bayfield
Mr C Boyes
Mrs G Meade
Mr J Seigal
Mr S Trobridge
Mrs A Wiggins
Secretary
Mrs C L Bayfield
Company number
08355043
Registered office
The Glasshouse
Unit E The Avenue
Esholt
Shipley
BD17 7RH
Auditor
Azets Audit Services Limited
12 King Street
Leeds
LS1 2HL
BAYFIELDS GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 38
BAYFIELDS 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
During the year the Group continued to focus on the development on it’s core Optometry business, while rolling out it’s Audiology offering further across the estate, and continuing to acquire. Satisfactory progress was made in each of these areas.
The Group offers personalised Eye and Hearing care services tailored to Client’s unique lifestyles, combining clinical experience with a friendly, relaxing atmosphere and the latest technology. There is a relentless focus on client service; the Group offers a 60 day guarantee, NPS is reviewed weekly and is consistently defined as “World Class,” Trust Pilot rating is “Excellent” and the Group is a Which Recommended Hearing Aid Provider 2025. These service levels, together with a focus on, and significant investment in, understanding client data better in order to respond to changing client needs, has contributed to revenue growth of £5,503,803, 16%.
The Group has invested heavily, and continues to invest heavily, in it’s People, Practice Infrastructure (both the estate and technology), Systems and Marketing. The Group achieved Best Companies One Star Status during the year and has retained that in 2025. Investment in Practice infrastructure is continuing with 20 additional practices planned to be fully refurbished by the end of 2026. These historically high levels of investment, combined with higher employment and other costs, has had some impact on short term profitability, but the Directors are confident it will pay dividends going forwards. EBITDA for the year was £4,016,885 (2023: £3,821,637), and cash generated from operations was £3,248,658 (2023: £4,216,790).
Since the year end performance has remained generally strong, albeit still impacted by the factors outlined above. The directors remain vigilant in the face of these challenges but are also cautiously optimistic that a focus on excellent client service and clinic efficiency will continue to deliver strong results.
The Group continues to acquire and has a strong pipeline of practices, with 5 practices either acquired or in Heads of Terms. Further acquisitions will be made where these will strengthen the business and add to shareholder value.
Given the nature of the business and financial position, the directors do not believe any further key financial indicators are necessary for an understanding of the position or performance of the entity.
The directors consider the company’s affairs and results for the year to be satisfactory.
Principal risks and uncertainties
The directors meet regularly and review the principal risks facing the business. At the current time the directors believe the principal risks and uncertainties faced by the business are:
The highly competitive market the group operates in;
Recruiting and retaining high quality optometrists, audiologists and other team members;
Maintaining close relationships with key suppliers;
The group operates in a highly competitive market for both optometry and audiology. This risk is mitigated against by ensuring a relentless focus on delivering Obsessively Great Service, this is measured by net promoter score (“NPS”), which is formally reviewed by the directors weekly. The directors also place the utmost importance on maintaining the highest possible standards.
The group places significant emphasis on the recruitment, retention and performance of optometrists, audiologists, and other team members. Ongoing training is provided and monitored, and team engagement is assessed and measured.
Maintaining and developing close relationships with key suppliers is key to the success of the business. The business is proud to work alongside many of the best suppliers within both the optical and audiology sectors, and key suppliers are assessed regularly to ensure the overall offer to clients is the best it can be.
BAYFIELDS GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Going concern
The Group made a loss before tax during the year of £2,804,054 after charging amortisation of £2,182,300, depreciation of £1,818,521 and provisions for impairment of £89,839. Net current liabilities at the balance sheet date were £3,943,459.
However the Group generated £3,248,658 cash from operations in the year and underlying cash generation has improved further in 2025. Funding for the business comes from 4 main sources, all of these sources are long-term trusted partners of the business and remain fully supportive with a desire to advance further funds to support the right investments. However forecasts prepared by the directors also show that if any or all of these funding sources become unavailable the business would be able to pause acquiring and pay down debt.
Future developments
The group plans to continue to follow the same strategy as during 2024 and 2025 to date. This strategy is underpinned by relentless focus on client satisfaction, team development and engagement, and by ensuring current and future financing is appropriate for the business needs.
Mr R Bayfield
Director
2 October 2025
BAYFIELDS 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.
Principal activities
The principal activity of the company and group continued to be that of the provision of optometry and audiology products and services to its clients across England.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid (2023 - £Nil). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R Bayfield
Mr C Boyes
Mrs G Meade
Mr J Seigal
Mr S Trobridge
Mrs A Wiggins
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the Group continues and that the appropriate training is arranged. It is the policy of the Group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Auditor
The auditor, Azets Audit Services Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
For the reporting year, Bayfields collated actual energy consumption data covering 34 practices. The reported usage is:
Purchased electricity: 365,230.77 kWh → 80.72 tCO₂e
Gas: 203,421.17 kWh → 41.15 tCO₂e
Calculations were made using the UK Government’s 2025 GHG conversion factors (condensed set).
Bayfields currently operates 55 practices. To provide an indication of group-wide energy use, we have applied the average consumption per practice (based on the 34 with data) to the remaining 21 sites. This provides an estimated group total of:
Purchased electricity: ~591,000 kWh → ~131 tCO₂e
Gas: ~329,000 kWh → ~67 tCO₂e
It should be noted that only a small number of practices operates with gas. These extrapolated figures should be treated as indicative, as practice sizes and energy requirements vary, and actual consumption may differ once complete data is available.
BAYFIELDS GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Quantification and reporting methodology
Energy consumption figures were collated from:
Greenhouse gas emissions were calculated using the UK Government’s 2025 conversion factors for company reporting (BEIS/Defra dataset, “Condensed set”), consistent with SECR requirements.
Intensity measurement
As required under SECR, Bayfields has reported an intensity ratio of greenhouse gas emissions relative to revenue. This is expressed as tonnes of CO₂e per £m of turnover. The ratio for 2024 is 5.1.
Measures taken to improve energy efficiency
All practices are being transitioned to a green energy contract when the current contract ends (with ENGIE).
Bayfields has set a Net Zero target for 2026 and is on track.
We use Teams calls wherever possible to reduce travel.
All practices have a glasses and contact lens recycling scheme for both clients and staff.
We delivered an internal awareness campaign to encourage simple energy-saving behaviours, such as switching off lights and equipment when not in use.
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.
On behalf of the board
Mr R Bayfield
Director
2 October 2025
BAYFIELDS GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
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; and,
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 directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
BAYFIELDS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BAYFIELDS GROUP LIMITED
- 6 -
Opinion
We have audited the financial statements of Bayfields Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
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.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and,
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BAYFIELDS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BAYFIELDS GROUP LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
BAYFIELDS GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BAYFIELDS GROUP LIMITED
- 8 -
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;
Reviewing minutes of meetings of those charged with governance;
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; and
Performing audit work over the timing and recognition of revenue and in particular whether it has been recorded in the correct accounting period.
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.
Chris Butt (Senior Statutory Auditor)
For and on behalf of Azets Audit Services Limited
2 October 2025
Chartered Accountants
Statutory Auditor
12 King Street
Leeds
LS1 2HL
BAYFIELDS GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
38,867,340
33,363,537
Cost of sales
(9,897,732)
(8,890,853)
Gross profit
28,969,608
24,472,684
Administrative expenses
(29,043,602)
(24,233,702)
Other operating income
874
72,945
Operating (loss)/profit
4
(73,120)
311,927
Interest payable and similar expenses
8
(2,730,934)
(1,743,942)
Loss before taxation
(2,804,054)
(1,432,015)
Tax on loss
9
(46,492)
371,169
Loss for the financial year
(2,850,546)
(1,060,846)
Other comprehensive income
Currency translation loss taken to retained earnings
(10)
Total comprehensive income for the year
(2,850,556)
(1,060,846)
Loss for the financial year is all attributable to the owners of the parent company.
The notes on pages 15 to 38 form part of these financial statements.
BAYFIELDS GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
16,098,822
15,150,629
Other intangible assets
11
929,796
893,639
Total intangible assets
17,028,618
16,044,268
Tangible assets
12
2,875,370
3,657,085
19,903,988
19,701,353
Current assets
Stocks
15
1,398,991
1,052,851
Debtors
16
2,190,199
2,143,431
Cash at bank and in hand
917,267
1,179,637
4,506,457
4,375,919
Creditors: amounts falling due within one year
17
(8,449,916)
(8,819,941)
Net current liabilities
(3,943,459)
(4,444,022)
Total assets less current liabilities
15,960,529
15,257,331
Creditors: amounts falling due after more than one year
18
(22,695,544)
(18,983,790)
Provisions for liabilities
Deferred tax liability
21
460,000
658,000
(460,000)
(658,000)
Net liabilities
(7,195,015)
(4,384,459)
Capital and reserves
Called up share capital
24
80
80
Other reserves
170,000
130,000
Profit and loss reserves
(7,365,095)
(4,514,539)
Total equity
(7,195,015)
(4,384,459)
The financial statements were approved by the board of directors and authorised for issue on 2 October 2025 and are signed on its behalf by:
02 October 2025
Mr R Bayfield
Director
Company registration number 08355043 (England and Wales)
BAYFIELDS GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
11
2,021
Tangible assets
12
318,073
330,156
Investments
13
5,050,420
5,050,420
5,370,514
5,380,576
Current assets
Debtors
16
5,865,609
4,145,024
Cash at bank and in hand
314,833
847,790
6,180,442
4,992,814
Creditors: amounts falling due within one year
17
(3,281,048)
(1,785,949)
Net current assets
2,899,394
3,206,865
Total assets less current liabilities
8,269,908
8,587,441
Creditors: amounts falling due after more than one year
18
(15,697,047)
(12,815,503)
Provisions for liabilities
Deferred tax liability
21
59,000
59,000
(59,000)
(59,000)
Net liabilities
(7,486,139)
(4,287,062)
Capital and reserves
Called up share capital
24
80
80
Other reserves
170,000
130,000
Profit and loss reserves
(7,656,219)
(4,417,142)
Total equity
(7,486,139)
(4,287,062)
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £3,239,077 (2023 - £1,579,398 loss).
The financial statements were approved by the board of directors and authorised for issue on 2 October 2025 and are signed on its behalf by:
02 October 2025
Mr R Bayfield
Director
Company registration number 08355043 (England and Wales)
BAYFIELDS GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share based payment reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
80
-
(3,453,693)
(3,453,613)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(1,060,846)
(1,060,846)
Transfers
-
130,000
-
130,000
Balance at 31 December 2023
80
130,000
(4,514,539)
(4,384,459)
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(2,850,546)
(2,850,546)
Other comprehensive income:
Currency translation differences
-
-
(10)
(10)
Total comprehensive income
-
-
(2,850,556)
(2,850,556)
Transfers
-
40,000
-
40,000
Balance at 31 December 2024
80
170,000
(7,365,095)
(7,195,015)
BAYFIELDS GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Share based payment reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
80
-
(2,837,744)
(2,837,664)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(1,579,398)
(1,579,398)
Transfers
-
130,000
-
130,000
Balance at 31 December 2023
80
130,000
(4,417,142)
(4,287,062)
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(3,239,077)
(3,239,077)
Transfers
-
40,000
-
40,000
Balance at 31 December 2024
80
170,000
(7,656,219)
(7,486,139)
BAYFIELDS GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
3,248,658
4,216,790
Interest paid
(530,037)
(474,011)
Income taxes paid
-
(445,273)
Net cash inflow from operating activities
2,718,621
3,297,506
Investing activities
Purchase of intangible assets
(3,256,489)
(3,726,070)
Purchase of tangible fixed assets
(804,882)
(945,696)
Net cash acquired in acquisition of subsidiares
189,489
373,914
Net cash used in investing activities
(3,871,882)
(4,297,852)
Financing activities
Proceeds from borrowings
2,597,000
3,109,273
Repayment of borrowings
(1,500,746)
(1,767,220)
Proceeds from new bank loans
229,509
-
Repayment of bank loans
(63,449)
(46,850)
Payment of finance leases obligations
(371,423)
(423,446)
Net cash generated from financing activities
890,891
871,757
Net decrease in cash and cash equivalents
(262,370)
(128,589)
Cash and cash equivalents at beginning of year
1,179,637
1,308,226
Cash and cash equivalents at end of year
917,267
1,179,637
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Bayfields Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is The Glasshouse, Unit E The Avenue, Esholt, Shipley, BD17 7RH.
The group consists of Bayfields Group Limited 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 £1.
The financial statements have been prepared under the historical cost convention, modified to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Bayfields Group Limited 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.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
The Group made a loss before tax during the year of £2,804,054 after charging amortisation of £2,182,300, depreciation of £1,818,521 and provisions for impairment of £89,839. Net current liabilities at the balance sheet date were £3,943,459.
However, the Group generated £3,248,658 from operations in the year and the like for like performance in 2024 is ahead of 2023 while acquired sites continue to trade well. Funding for the business comes from 4 main sources, all of these sources are long-term trusted partners of the business and remain fully supportive with a desire to advance further funds to support the right investments. However forecasts prepared by the directors also show that if any or all of these funding sources become unavailable the business would be able to pause acquiring and pay down debt.
The net liability position is ultimately a result of the increasing loan liabilities as the group continue to borrow funds in order to facilitate the acquistion of subsidiaries, which is a long-term strategy for the business, and is a key part in the continued growth of the group. An increase in acquistions helped to increase the revenue in the business, as well as cash inflows.
1.5
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.
Turnover 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 turnover 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.
1.6
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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Other intangible assets
10% straight line
1.8
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:
Leasehold property
Over the term of the lease
Equipment
10% - 25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities 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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.10
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). 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
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.
1.13
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.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.
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 or in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt Instruments
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. Due to the presence of such accounting mismatch within the financial statements, in accordance with FRS 102 paragraph 11.9, debt instruments are subsequently measured at fair value through profit or loss. Debt instruments are subsequently carried at amortised cost where appropriate.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
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.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The 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.
1.16
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group 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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.17
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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model and Monte Carlo Simulation. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
The expense in relation to options over the parent company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.20
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.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Depreciation
The assessment of the useful economic lives and the method of depreciating tangible assets require estimation. Depreciation is charged to the income statement based on the useful economic life selected, which requires an estimation of the period and profile over which the company expects to consume the future economic benefits embodied in the assets. The useful economic lives and residual values are reassessed annually.
Goodwill and other intangibles
The group considers whether goodwill and other intangibles are impaired each year. Management perform an assessment to estimate the future cashflows using an appropriate discount rate to calculate a net present value of future cashflows. Also the assessment of the useful economic lives and the method of amortisation of intangible assets require estimation.
Valuation of Investments
Investments in subsidiaries are assessed for any indicators of impairment at the reporting date. At the period end an impairments were identified of £89,839 (2023 - £188,374). Any impairment losses are recognised within the profit and loss account.
3
Turnover
Turnover is wholly attributbale to the principle activities of the Group and is wholly derived from sales in the UK.
4
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
1,462,223
1,135,109
Depreciation of tangible fixed assets held under finance leases
356,298
215,293
Amortisation of intangible assets
2,182,300
1,970,934
Impairment of intangible assets
89,839
188,374
Share-based payments
40,000
130,000
Operating lease charges
1,591,879
1,435,304
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
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
56,120
54,820
For other services
Taxation compliance services
11,260
7,520
All other non-audit services
9,870
7,120
21,130
14,640
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
10
6
6
6
Practice staff
317
277
28
23
Central support
68
59
68
57
Total
395
342
102
86
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
12,809,020
10,656,472
2,673,663
2,200,014
Social security costs
1,248,445
1,025,475
425,539
343,016
Pension costs
681,558
571,042
228,951
196,214
14,739,023
12,252,989
3,328,153
2,739,244
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
432,410
428,645
Company pension contributions to defined contribution schemes
23,845
23,203
456,255
451,848
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration
(Continued)
- 25 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
126,183
127,028
Company pension contributions to defined contribution schemes
10,307
9,960
The number of Directors accruing retirement benefits in the year was 4 (2023: 4).
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
2,630,750
1,635,612
Other finance costs:
Interest on finance leases and hire purchase contracts
100,184
108,330
Total finance costs
2,730,934
1,743,942
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
354,696
161,204
Adjustments in respect of prior periods
(161,204)
57,627
Total current tax
193,492
218,831
Deferred tax
Origination and reversal of timing differences
(147,000)
(590,000)
Total tax charge/(credit)
46,492
(371,169)
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 26 -
The actual charge/(credit) for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(2,804,054)
(1,432,015)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(701,014)
(336,810)
Tax effect of expenses that are not deductible in determining taxable profit
227,885
105,564
Tax effect of income not taxable in determining taxable profit
(14,112)
Change in unrecognised deferred tax assets
(612,684)
Effect of change in corporation tax rate
-
7,997
Under/(over) provided in prior years
(161,204)
(90,568)
Fixed asset differences
731,085
568,076
Other differences
655
1,368
Utilisation of losses brought forward
(50,915)
Taxation charge/(credit)
46,492
(371,169)
10
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2024
2023
Notes
£
£
In respect of:
Goodwill
11
89,839
188,374
Recognised in:
Administrative expenses
89,839
188,374
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
11
Intangible fixed assets
Group
Goodwill
Other intangible assets
Total
£
£
£
Cost
At 1 January 2024
22,855,829
1,194,635
24,050,464
Additions
3,093,608
162,881
3,256,489
At 31 December 2024
25,949,437
1,357,516
27,306,953
Amortisation and impairment
At 1 January 2024
7,705,200
300,996
8,006,196
Amortisation charged for the year
2,055,576
126,724
2,182,300
Impairment losses
89,839
89,839
At 31 December 2024
9,850,615
427,720
10,278,335
Carrying amount
At 31 December 2024
16,098,822
929,796
17,028,618
At 31 December 2023
15,150,629
893,639
16,044,268
Company
Other intangible assets
£
Cost
At 1 January 2024
Additions
2,109
At 31 December 2024
2,109
Amortisation and impairment
At 1 January 2024
Amortisation charged for the year
88
At 31 December 2024
88
Carrying amount
At 31 December 2024
2,021
At 31 December 2023
More information on impairment movements in the year is given in note 10.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
12
Tangible fixed assets
Group
Leasehold property
Equipment
Total
£
£
£
Cost
At 1 January 2024
455,758
9,432,207
9,887,965
Additions
1,200
1,035,606
1,036,806
At 31 December 2024
456,958
10,467,813
10,924,771
Depreciation and impairment
At 1 January 2024
91,994
6,138,886
6,230,880
Depreciation charged in the year
296,193
1,522,328
1,818,521
At 31 December 2024
388,187
7,661,214
8,049,401
Carrying amount
At 31 December 2024
68,771
2,806,599
2,875,370
At 31 December 2023
363,764
3,293,321
3,657,085
Company
Equipment
£
Cost
At 1 January 2024
564,683
Additions
128,185
At 31 December 2024
692,868
Depreciation and impairment
At 1 January 2024
234,527
Depreciation charged in the year
140,268
At 31 December 2024
374,795
Carrying amount
At 31 December 2024
318,073
At 31 December 2023
330,156
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts. The depreciation charge for the year in respect of these was £356,298 (2023 - £348,903).
Group
Company
2024
2023
2024
2023
£
£
£
£
Equipment
677,602
1,019,744
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
5,050,420
5,050,420
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
5,050,420
Carrying amount
At 31 December 2024
5,050,420
At 31 December 2023
5,050,420
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are listed below. All subsidiaries have the same registered address as the company, are all based in the United Kingdom, have Ordinary share capital only, the percentage of shares held is 100% and the reserves and results are included in the consolidated financial statements.
The principal activity of Bayfields Y Limited, Bayfields Z Limited, Welwyn Garden Limited is the provision of Optical and Audiology Services in the United Kingdom. The principal activity of and Pleiades Optics Limited is the provision of Optical and Audiology Services in the Republic of Ireland. All other entities are dormant.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Subsidiaries
(Continued)
- 30 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Bayfields Z Limited
England and Wales
Ordinary
100.00
Bayfields Y Limited
England and Wales
Ordinary
100.00
Bayfields Audiology Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Univision) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Pontefract) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Wakefield) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Huddersfield) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Clitheroe) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Horsforth) Dormant Limited
England and Wales
Ordinary
100.00
Stevenson & Parker Dormant Limited
England and Wales
Ordinary
100.00
Date Eyecare Dormant Limited
England and Wales
Ordinary
100.00
Jonathan Kerr Dormant Limited
England and Wales
Ordinary
100.00
Charnley's Eyecare Dormant Limited
England and Wales
Ordinary
100.00
Runnymede Optics Limited
England and Wales
Ordinary
100.00
Bayfields (Harrogate) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Harrogate) Holdings Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Barnard Castle) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Barnard Castle) Holdings Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Newcastle) Dormant Limited
England and Wales
Ordinary
100.00
Bayfields (Staffordshire) Dormant Limited
England and Wales
Ordinary
100.00
Pendlebury's Eyecare Dormant Limited
England and Wales
Ordinary
100.00
Samantha Parker Dormant Limited
England and Wales
Ordinary
100.00
Quiet Key Dormant Limited
England and Wales
Ordinary
100.00
H. A. Hudson Limited
England and Wales
Ordinary
100.00
M. B. Bellmore Dormant Limited
England and Wales
Ordinary
100.00
Simon Pestell Limited
England and Wales
Ordinary
100.00
T.C.O Atkinson Limited
England and Wales
Ordinary
100.00
Looking Ahead Limited
England and Wales
Ordinary
100.00
Stephen Pinnington (Nantwich) Limited
England and Wales
Ordinary
100.00
The Optical Shop (West) Dormant Limited
England and Wales
Ordinary
100.00
Robert Stanley Eyecare Limited
England and Wales
Ordinary
100.00
Prism Partnership Limited
England and Wales
Ordinary
100.00
Broad Eyecare Limited
England and Wales
Ordinary
100.00
Broad Opticians (Sandbach) Limited
England and Wales
Ordinary
100.00
I Wear (Cheshire) Limited
England and Wales
Ordinary
100.00
Oldbury & Cruickshank Eyecare Limited
England and Wales
Ordinary
100.00
R. Green & Partners Limited
England and Wales
Ordinary
100.00
Image Optical Limited
England and Wales
Ordinary
100.00
Cottam & Glaister Limited
England and Wales
Ordinary
100.00
Brooks & Wardman Limited
England and Wales
Ordinary
100.00
Blenkinsop & Co Limited
England and Wales
Ordinary
100.00
Paul Rowlands Limited
England and Wales
Ordinary
100.00
Andrew Rhys Evans (Optometrists) Limited
England and Wales
Ordinary
100.00
Gill Eyecare Limited
England and Wales
Ordinary
100.00
Collett Opticians Limited
England and Wales
Ordinary
100.00
Eyeworks London Limited
England and Wales
Ordinary
100.00
Welwyn Garden Limited
England and Wales
Ordinary
100.00
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Subsidiaries
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
(Continued)
- 31 -
Pleiades Optics Limited
Republic of Ireland
Ordinary
100.00
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
1,398,991
1,052,851
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
992,338
845,290
1,143
9,388
Corporation tax recoverable
200
200
Amounts owed by group undertakings
-
-
5,307,880
3,706,466
Other debtors
278,778
472,524
162,542
54,030
Prepayments and accrued income
904,883
760,617
379,844
361,140
2,176,199
2,078,431
5,851,609
4,131,024
Deferred tax asset (note 21)
14,000
65,000
14,000
14,000
2,190,199
2,143,431
5,865,609
4,145,024
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
19
352,963
480,063
57,550
55,025
Obligations under finance leases
20
340,995
426,394
Other borrowings
19
2,248,163
2,035,024
Trade creditors
3,310,595
3,408,260
406,224
368,930
Amounts owed to group undertakings
2,147,053
767,905
Corporation tax payable
256,460
261,961
Other taxation and social security
333,737
282,849
318,752
278,618
Other creditors
1,075,804
1,430,836
93,159
80,605
Accruals and deferred income
531,199
494,554
258,310
234,866
8,449,916
8,819,941
3,281,048
1,785,949
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
19
427,970
134,810
19,744
77,294
Obligations under finance leases
20
596,391
650,491
Other borrowings
19
21,671,183
18,198,489
15,677,303
12,738,209
22,695,544
18,983,790
15,697,047
12,815,503
19
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
780,933
614,873
77,294
132,319
Other loans
23,919,346
20,233,513
15,677,303
12,738,209
24,700,279
20,848,386
15,754,597
12,870,528
Payable within one year
2,601,126
2,515,087
57,550
55,025
Payable after one year
22,099,153
18,333,299
15,697,047
12,815,503
Other loans includes 12 facilities with repayments within a 5 year period, 4 of which are repayable by monthly instalments starting between February 2022 and January 2024 and ending between January and December 2028. 5 loans are repayable by bi-annually instalments from October 2025 until April 2028. The other 3 loans are repayable by monthly installments starting between August 2024 and December 2024 and ending between August 2030 and November 2030 Interest accrues at a varying rate between 5% and 10%. £364,516 (2023 - £3,950,303) is repayable from the balance sheet date.
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
416,755
503,602
In two to five years
674,903
724,474
1,091,658
1,228,076
-
-
Less: future finance charges
(154,272)
(151,191)
937,386
1,076,885
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Finance lease obligations
(Continued)
- 33 -
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 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
460,000
658,000
-
-
Tax losses
-
-
-
51,000
Retirement benefit obligations
-
-
14,000
14,000
460,000
658,000
14,000
65,000
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Accelerated capital allowances
59,000
59,000
-
-
Retirement benefit obligations
-
-
14,000
14,000
59,000
59,000
14,000
14,000
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
593,000
45,000
Credit to profit or loss
(147,000)
-
Liability at 31 December 2024
446,000
45,000
The deferred tax liability set out above relates to accelerated capital allowances and is expected to reverse congruently with the useful economic life of the assets to which the allowances relate.
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
681,558
571,042
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Retirement benefit schemes
(Continued)
- 34 -
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.
23
Share-based payment transactions
Equity-settled share based payments
The company has share incentive schemes for certain employees of the group.
Granted shares and granted options are exercisable at a price equal to the estimated fair value of the parent company’s shares on the date of grant. The vesting period is from one to ten years. If unexercised after a period of ten years from the date of grant, the grants expire. Instruments are forfeited if the employee leaves the group before they vest. In addition to remaining employed by the group, the vesting of the awards is also contingent upon an exit event of the existing shareholders.
Group and company
Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
£
£
Outstanding at 1 January 2024 and 31 December 2024
660
660
312.00
312.00
Exercisable at 31 December 2024
660
660
312.00
312.00
The options outstanding at 31 December 2024 had an exercise price of £312, and a remaining contractual life of 6 years.
Group
Company
2024
2023
2024
2023
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
40,000
130,000
40,000
130,000
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
5,574
5,574
56
56
Ordinary A shares of 1p each
2,400
2,400
24
24
Ordinary C shares of 1p each
26
26
-
-
Ordinary E shares of 1p each
1
1
-
-
8,001
8,001
80
80
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Share capital
(Continued)
- 35 -
Ordinary, Ordinary A and Ordinary C shares are ranked pari passu. Ordinary E shares do not carry voting rights. No shares have rights to fixed dividends.
25
Acquisition of a business
On 17 May 2024 the Group acquired the trade and assets of Eyeworks London Limited.
Fair Value
Net assets acquired
£
Inventories
59,655
Trade and other receivables
13,942
Trade and other payables
(86,030)
Cash and cash equivalents
61,410
Total identifiable net assets
48,977
Goodwill
700,000
Total consideration
748,977
The consideration was satisfied by:
£
Cash
748,977
On 16 August 2024 the Group acquired the trade and assets of Gordon Turner Optometrists.
Fair Value
Net assets acquired
£
Inventories
16,928
Total identifiable net assets
59,263
Goodwill
850,000
Total consideration
866,928
The consideration was satisfied by:
£
Cash
866,928
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
25
Acquisition of a business
(Continued)
- 36 -
On 6 December 2024 the Group acquired 100% share capital of Pleaides Optics Limited.
Fair Value
Net assets acquired
£
Inventories
68,851
Trade and other receivables
6,192
Trade and other payables
(50,158)
Cash and cash equivalents
86,301
Total identifiable net assets
111,186
Goodwill
541,667
Total consideration
652,853
On 18 October 2024 the Group acquired 100% share capital of Welwyn Garden Limited.
Fair Value
Net assets acquired
£
Inventories
39,330
Trade and other receivables
13,461
Trade and other payables
(18,666)
Cash and cash equivalents
23,965
58,090
Goodwill
1,000,000
Total consideration
1,058,090
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
1,515,328
1,446,205
80,719
59,000
Between two and five years
4,028,177
4,344,735
97,107
91,833
In over five years
1,389,450
2,102,169
-
-
6,932,955
7,893,109
177,826
150,833
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
27
Events after the reporting date
Subsequent to the year end, the Group opened two new loan facilities with existing funders, with one facility used to finance an acquisition.
28
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr R Bayfield
-
3,665
13,741
(13,133)
4,273
3,665
13,741
(13,133)
4,273
29
Related party transactions
Remuneration of key management personnel
Total remuneration for key management personel was £795,672 (2023 - £652,554).
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group and Company
Other related parties
12,970
12,970
30
Controlling party
In the opinion of the directors, the ultimate controlling party is R Bayfield.
BAYFIELDS GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
31
Cash generated from group operations
2024
2023
£
£
Loss for the year after tax
(2,850,556)
(1,060,846)
Adjustments for:
Taxation charged/(credited)
46,492
(371,169)
Finance costs
2,730,934
1,743,942
Amortisation and impairment of intangible assets
2,272,139
2,159,308
Depreciation and impairment of tangible fixed assets
1,818,521
1,350,402
Equity settled share based payment expense
40,000
130,000
Movements in working capital:
Increase in stocks
(346,140)
(99,515)
Increase in debtors
(97,718)
(756,236)
(Decrease)/increase in creditors
(365,014)
1,120,904
Cash generated from operations
3,248,658
4,216,790
32
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,179,637
(262,370)
917,267
Borrowings excluding overdrafts
(20,848,386)
(3,851,893)
(24,700,279)
Obligations under finance leases
(1,076,885)
139,499
(937,386)
(20,745,634)
(3,974,764)
(24,720,398)
The Group Statement of Cash Flows is shown net of the aggregate cash flows arising from the acquisition and hive up of subsidiaries in the year. Details of all assets and liabilities acquired are stated in Note 25.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr R BayfieldMr C BoyesMrs G MeadeMr J SeigalMr S TrobridgeMrs A WigginsMrs C L Bayfieldfalse08355043bus:Consolidated2024-01-012024-12-31083550432024-01-012024-12-3108355043bus:Director12024-01-012024-12-3108355043bus:Director22024-01-012024-12-3108355043bus:Director32024-01-012024-12-3108355043bus:Director42024-01-012024-12-3108355043bus:Director52024-01-012024-12-3108355043bus:Director62024-01-012024-12-3108355043bus:CompanySecretary12024-01-012024-12-3108355043bus:RegisteredOffice2024-01-012024-12-3108355043bus:Director1bus:Consolidated2024-01-012024-12-3108355043bus:Consolidated2024-12-31083550432024-12-3108355043bus:Consolidated2023-01-012023-12-31083550432023-01-012023-12-3108355043core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3108355043core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3108355043core:Goodwillbus:Consolidated2024-12-3108355043core:Goodwillbus:Consolidated2023-12-3108355043core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3108355043core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3108355043bus:Consolidated2023-12-3108355043core:OtherResidualIntangibleAssets2024-12-3108355043core:OtherResidualIntangibleAssets2023-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31083550432023-12-3108355043core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3108355043core:FurnitureFittingsbus:Consolidated2024-12-3108355043core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108355043core:FurnitureFittingsbus:Consolidated2023-12-3108355043core:FurnitureFittings2024-12-3108355043core:FurnitureFittings2023-12-3108355043core:ShareCapitalbus:Consolidated2024-12-3108355043core:ShareCapitalbus:Consolidated2023-12-3108355043core:OtherMiscellaneousReservebus:Consolidated2024-12-3108355043core:OtherMiscellaneousReservebus:Consolidated2023-12-3108355043core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108355043core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3108355043core:ShareCapital2024-12-3108355043core:ShareCapital2023-12-3108355043core:OtherMiscellaneousReserve2024-12-3108355043core:OtherMiscellaneousReserve2023-12-3108355043core:RetainedEarningsAccumulatedLosses2024-12-3108355043core:RetainedEarningsAccumulatedLosses2023-12-3108355043core:ShareCapitalbus:Consolidated2022-12-3108355043core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3108355043core:ShareCapital2022-12-3108355043core:RetainedEarningsAccumulatedLosses2022-12-3108355043bus:Consolidated2022-12-3108355043core:Goodwill2024-01-012024-12-3108355043core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108355043core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3108355043core:FurnitureFittings2024-01-012024-12-3108355043core:UKTaxbus:Consolidated2024-01-012024-12-3108355043core:UKTaxbus:Consolidated2023-01-012023-12-3108355043bus:Consolidated12024-01-012024-12-3108355043bus:Consolidated12023-01-012023-12-3108355043bus:Consolidated22024-01-012024-12-3108355043bus:Consolidated22023-01-012023-12-3108355043bus:Consolidated32024-01-012024-12-3108355043bus:Consolidated32023-01-012023-12-3108355043bus:Consolidated42024-01-012024-12-3108355043bus:Consolidated42023-01-012023-12-3108355043core:Goodwillbus:Consolidated2023-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3108355043bus:Consolidated2023-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3108355043core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108355043core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3108355043core:Goodwillbus:Consolidated2024-01-012024-12-3108355043core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3108355043core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108355043core:FurnitureFittingsbus:Consolidated2023-12-3108355043core:FurnitureFittings2023-12-3108355043core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3108355043core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3108355043core:Subsidiary12024-01-012024-12-3108355043core:Subsidiary22024-01-012024-12-3108355043core:Subsidiary32024-01-012024-12-3108355043core:Subsidiary42024-01-012024-12-3108355043core:Subsidiary52024-01-012024-12-3108355043core:Subsidiary62024-01-012024-12-3108355043core:Subsidiary72024-01-012024-12-3108355043core:Subsidiary82024-01-012024-12-3108355043core:Subsidiary92024-01-012024-12-3108355043core:Subsidiary102024-01-012024-12-3108355043core:Subsidiary112024-01-012024-12-3108355043core:Subsidiary122024-01-012024-12-3108355043core:Subsidiary132024-01-012024-12-3108355043core:Subsidiary142024-01-012024-12-3108355043core:Subsidiary152024-01-012024-12-3108355043core:Subsidiary162024-01-012024-12-3108355043core:Subsidiary172024-01-012024-12-3108355043core:Subsidiary182024-01-012024-12-3108355043core:Subsidiary192024-01-012024-12-3108355043core:Subsidiary202024-01-012024-12-3108355043core:Subsidiary212024-01-012024-12-3108355043core:Subsidiary222024-01-012024-12-3108355043core:Subsidiary232024-01-012024-12-3108355043core:Subsidiary242024-01-012024-12-3108355043core:Subsidiary252024-01-012024-12-3108355043core:Subsidiary262024-01-012024-12-3108355043core:Subsidiary272024-01-012024-12-3108355043core:Subsidiary282024-01-012024-12-3108355043core:Subsidiary292024-01-012024-12-3108355043core:Subsidiary302024-01-012024-12-3108355043core:Subsidiary312024-01-012024-12-3108355043core:Subsidiary322024-01-012024-12-3108355043core:Subsidiary332024-01-012024-12-3108355043core:Subsidiary342024-01-012024-12-3108355043core:Subsidiary352024-01-012024-12-3108355043core:Subsidiary362024-01-012024-12-3108355043core:Subsidiary372024-01-012024-12-3108355043core:Subsidiary382024-01-012024-12-3108355043core:Subsidiary392024-01-012024-12-3108355043core:Subsidiary402024-01-012024-12-3108355043core:Subsidiary412024-01-012024-12-3108355043core:Subsidiary422024-01-012024-12-3108355043core:Subsidiary432024-01-012024-12-3108355043core:Subsidiary442024-01-012024-12-3108355043core:Subsidiary452024-01-012024-12-3108355043core:Subsidiary462024-01-012024-12-3108355043core:Subsidiary472024-01-012024-12-3108355043core:Subsidiary482024-01-012024-12-3108355043core:Subsidiary112024-01-012024-12-3108355043core:Subsidiary222024-01-012024-12-3108355043core:Subsidiary332024-01-012024-12-3108355043core:Subsidiary442024-01-012024-12-3108355043core:Subsidiary552024-01-012024-12-3108355043core:Subsidiary662024-01-012024-12-3108355043core:Subsidiary772024-01-012024-12-3108355043core:Subsidiary882024-01-012024-12-3108355043core:Subsidiary992024-01-012024-12-3108355043core:Subsidiary10102024-01-012024-12-3108355043core:Subsidiary11112024-01-012024-12-3108355043core:Subsidiary12122024-01-012024-12-3108355043core:Subsidiary13132024-01-012024-12-3108355043core:Subsidiary14142024-01-012024-12-3108355043core:Subsidiary15152024-01-012024-12-3108355043core:Subsidiary16162024-01-012024-12-3108355043core:Subsidiary17172024-01-012024-12-3108355043core:Subsidiary18182024-01-012024-12-3108355043core:Subsidiary19192024-01-012024-12-3108355043core:Subsidiary20202024-01-012024-12-3108355043core:Subsidiary21212024-01-012024-12-3108355043core:Subsidiary22222024-01-012024-12-3108355043core:Subsidiary23232024-01-012024-12-3108355043core:Subsidiary24242024-01-012024-12-3108355043core:Subsidiary25252024-01-012024-12-3108355043core:Subsidiary26262024-01-012024-12-3108355043core:Subsidiary27272024-01-012024-12-3108355043core:Subsidiary28282024-01-012024-12-3108355043core:Subsidiary29292024-01-012024-12-3108355043core:Subsidiary30302024-01-012024-12-3108355043core:Subsidiary31312024-01-012024-12-3108355043core:Subsidiary32322024-01-012024-12-3108355043core:Subsidiary33332024-01-012024-12-3108355043core:Subsidiary34342024-01-012024-12-3108355043core:Subsidiary35352024-01-012024-12-3108355043core:Subsidiary36362024-01-012024-12-3108355043core:Subsidiary37372024-01-012024-12-3108355043core:Subsidiary38382024-01-012024-12-3108355043core:Subsidiary39392024-01-012024-12-3108355043core:Subsidiary40402024-01-012024-12-3108355043core:Subsidiary41412024-01-012024-12-3108355043core:Subsidiary42422024-01-012024-12-3108355043core:Subsidiary43432024-01-012024-12-3108355043core:Subsidiary44442024-01-012024-12-3108355043core:Subsidiary45452024-01-012024-12-3108355043core:Subsidiary46462024-01-012024-12-3108355043core:Subsidiary47472024-01-012024-12-3108355043core:Subsidiary48482024-01-012024-12-3108355043core:CurrentFinancialInstruments2024-12-3108355043core:CurrentFinancialInstruments2023-12-3108355043core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108355043core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3108355043core:WithinOneYearbus:Consolidated2024-12-3108355043core:WithinOneYearbus:Consolidated2023-12-3108355043core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108355043core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108355043core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3108355043core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3108355043core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108355043core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108355043core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108355043core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3108355043core:Non-currentFinancialInstruments2024-12-3108355043core:Non-currentFinancialInstruments2023-12-3108355043core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108355043core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3108355043core:WithinOneYear2024-12-3108355043core:WithinOneYear2023-12-3108355043core:BetweenTwoFiveYearsbus:Consolidated2024-12-3108355043core:BetweenTwoFiveYearsbus:Consolidated2023-12-3108355043core:BetweenTwoFiveYears2024-12-3108355043core:BetweenTwoFiveYears2023-12-3108355043bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108355043bus:FRS1022024-01-012024-12-3108355043bus:Audited2024-01-012024-12-3108355043bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3108355043bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP