Company registration number 00094366 (England and Wales)
WILLIAM KENYON & SONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
WILLIAM KENYON & SONS LIMITED
COMPANY INFORMATION
Directors
Mr C G Kenyon
Mrs M Kenyon
Mr P Kenyon
Mrs H M Kenyon
Mr W Kenyon
Mrs S A Kenyon
Secretary
Mr P Kenyon
Company number
00094366
Registered office
Chapel Field Works
Railway Street
Dukinfield
Cheshire
SK16 4PT
Auditor
Simpson Wood Limited
Bank Chambers
Market Street
Huddersfield
HD1 2EW
WILLIAM KENYON & SONS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Profit and loss account
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 - 31
WILLIAM KENYON & SONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Review of the business

The Group encountered relatively stable, if far from buoyant, customer demand for its products for most of the year under review. In the final quarter, however, the economic policies of the new US Administration introduced considerable uncertainty into the trading environment globally and, particularly, in our home markets. This uncertainty continues and is adding to an already fragile economic outlook.

 

The directors consider that the overall performance during the year was satisfactory. Total sales of £13,240,642 produced a profit before tax of £1,503,825. As ever, we have maintained a prudent approach to cash management. As at 31st March, aggregate cash funds across the Group stood at £9,964,295.

Principal risks and uncertainties

The impact of the US Administration’s tariff policies has created a substantial risk of disruption to our North American businesses. Added to other concerns over the wider geopolitical environment, the resulting uncertainty is having a dampening effect on sentiment and demand across the geographies in which we operate.

 

The availability and affordability of people in tight labour markets is an ongoing challenge to our capacity to recruit and retain staff, primarily in North America.

 

The UK defined benefit pension scheme continues to draw on the company’s management time and on its financial resources. The directors are working closely with the scheme’s trustees to secure a permanent solution for the scheme in the foreseeable future.

Development and performance

The directors will maintain their focus on navigating a volatile trading environment and on further reducing the impact of the Group’s non-trading liabilities.

Key performance indicators

The directors use gross and operating profit, and available cash holdings, as their primary key performance indicators (KPIs) for assessing the progress of the Group. With multiple currencies used across the business, these KPIs are inevitably affected by exchange rate movements when converted into sterling at year end.

 

Gross profit totalled £4,510,805 compared to £4,772,698 in the prior year.

 

Operating profit increased in the year to £1,334,979 from £1,329,509.

 

Cash amounted to £9,964,295, an increase from the prior year's position of £9,055,633.

On behalf of the board

Mr P Kenyon
Director
24 September 2025
WILLIAM KENYON & SONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company and group continued to be that of manufacturers of industrial textile products.

Results and dividends

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

Ordinary dividends were paid amounting to £271,185. 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 C G Kenyon
Mrs M Kenyon
Mr P Kenyon
Mrs H M Kenyon
Mr W Kenyon
Mrs S A Kenyon
Auditor

The auditor, Simpson Wood Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the 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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr P Kenyon
Director
24 September 2025
WILLIAM KENYON & SONS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

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

 

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

 

 

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

WILLIAM KENYON & SONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WILLIAM KENYON & SONS LIMITED
- 4 -
Opinion

We have audited the financial statements of William Kenyon & Sons Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

WILLIAM KENYON & SONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIAM KENYON & SONS LIMITED
- 5 -
Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

WILLIAM KENYON & SONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIAM KENYON & SONS LIMITED
- 6 -
The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

 

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining and understanding of how fraud might occur, by:

 

 

To address the risk of fraud through management bias and override of controls, we:

 

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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.

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

WILLIAM KENYON & SONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIAM KENYON & SONS LIMITED
- 7 -
Sukhbinder Khangura BA FCA
Senior Statutory Auditor
For and on behalf of Simpson Wood Limited
24 September 2025
Chartered Accountants
Statutory Auditor
Bank Chambers
Market Street
Huddersfield
HD1 2EW
WILLIAM KENYON & SONS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
13,240,642
14,505,273
Cost of sales
(8,729,837)
(9,732,575)
Gross profit
4,510,805
4,772,698
Distribution costs
(1,496,788)
(1,462,331)
Administrative expenses
(1,679,038)
(1,984,360)
Other operating income
-
3,502
Operating profit
4
1,334,979
1,329,509
Interest receivable and similar income
7
590,846
534,910
Interest payable and similar expenses
8
(422,000)
(407,000)
Profit before taxation
1,503,825
1,457,419
Tax on profit
9
(393,716)
(429,581)
Profit for the financial year
1,110,109
1,027,838
Profit for the financial year is all attributable to the owners of the parent company.
WILLIAM KENYON & SONS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
£
£
Profit for the year
1,110,109
1,027,838
Other comprehensive income
Actuarial loss on defined benefit pension schemes
(288,000)
(66,000)
Currency translation loss taken to retained earnings
(770,026)
(237,212)
Other comprehensive income for the year
(1,058,026)
(303,212)
Total comprehensive income for the year
52,083
724,626
Total comprehensive income for the year is all attributable to the owners of the parent company.
WILLIAM KENYON & SONS LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,193,909
1,431,772
Investment property
12
2,130,000
2,130,000
3,323,909
3,561,772
Current assets
Stocks
15
4,061,033
4,938,696
Debtors
16
2,689,026
2,912,517
Cash at bank and in hand
9,964,295
9,055,633
16,714,354
16,906,846
Creditors: amounts falling due within one year
17
(991,844)
(1,187,888)
Net current assets
15,722,510
15,718,958
Total assets less current liabilities
19,046,419
19,280,730
Provisions for liabilities
Provisions
18
326,473
336,423
Deferred tax liability
19
59,755
65,014
(386,228)
(401,437)
Net assets
18,660,191
18,879,293
Capital and reserves
Called up share capital
21
338,981
338,981
Revaluation reserve
1,155,000
1,155,000
Capital redemption reserve
991,019
991,019
Other reserves
314,328
265,952
Profit and loss reserves
15,860,863
16,128,341
Total equity
18,660,191
18,879,293

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
24 September 2025
Mr P  Kenyon
Director
Company registration number 00094366 (England and Wales)
WILLIAM KENYON & SONS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
12
2,130,000
2,130,000
Investments
13
163,381
163,381
2,293,381
2,293,381
Current assets
Debtors
16
76,544
46,505
Cash at bank and in hand
3,761,860
3,460,709
3,838,404
3,507,214
Creditors: amounts falling due within one year
17
(116,790)
(91,539)
Net current assets
3,721,614
3,415,675
Total assets less current liabilities
6,014,995
5,709,056
Provisions for liabilities
Provisions
18
326,473
336,423
(326,473)
(336,423)
Net assets
5,688,522
5,372,633
Capital and reserves
Called up share capital
21
338,981
338,981
Revaluation reserve
1,155,000
1,155,000
Capital redemption reserve
991,019
991,019
Profit and loss reserves
3,203,522
2,887,633
Total equity
5,688,522
5,372,633

As permitted by section 408 of the 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 £875,074 (2024 - £393,572 profit).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
24 September 2025
Mr P  Kenyon
Director
Company registration number 00094366 (England and Wales)
WILLIAM KENYON & SONS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Revaluation reserve
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2023
338,981
1,155,000
991,019
262,145
15,644,809
18,391,954
Year ended 31 March 2024:
Profit for the year
-
-
-
-
1,027,838
1,027,838
Other comprehensive income:
Actuarial losses on defined benefit plans
-
-
-
-
(66,000)
(66,000)
Currency translation differences
-
-
-
-
(237,212)
(237,212)
Total comprehensive income
-
-
-
-
724,626
724,626
Dividends
10
-
-
-
-
(237,287)
(237,287)
Other movements
-
-
-
3,807
(3,807)
-
Balance at 31 March 2024
338,981
1,155,000
991,019
265,952
16,128,341
18,879,293
Year ended 31 March 2025:
Profit for the year
-
-
-
-
1,110,109
1,110,109
Other comprehensive income:
Actuarial losses on defined benefit plans
-
-
-
-
(288,000)
(288,000)
Currency translation differences
-
-
-
-
(770,026)
(770,026)
Total comprehensive income
-
-
-
-
52,083
52,083
Dividends
10
-
-
-
-
(271,185)
(271,185)
Other movements
-
-
-
48,376
(48,376)
-
Balance at 31 March 2025
338,981
1,155,000
991,019
314,328
15,860,863
18,660,191
WILLIAM KENYON & SONS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
338,981
1,155,000
991,019
2,797,348
5,282,348
Year ended 31 March 2024:
Profit for the year
-
-
-
393,572
393,572
Other comprehensive income:
Actuarial losses on defined benefit plans
-
-
-
(66,000)
(66,000)
Total comprehensive income
-
-
-
327,572
327,572
Dividends
10
-
-
-
(237,287)
(237,287)
Balance at 31 March 2024
338,981
1,155,000
991,019
2,887,633
5,372,633
Year ended 31 March 2025:
Profit for the year
-
-
-
875,074
875,074
Other comprehensive income:
Actuarial losses on defined benefit plans
-
-
-
(288,000)
(288,000)
Total comprehensive income
-
-
-
587,074
587,074
Dividends
10
-
-
-
(271,185)
(271,185)
Balance at 31 March 2025
338,981
1,155,000
991,019
3,203,522
5,688,522
WILLIAM KENYON & SONS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
1,501,654
335,682
Income taxes paid
(423,390)
(278,359)
Net cash inflow from operating activities
1,078,264
57,323
Investing activities
Purchase of tangible fixed assets
(67,263)
(40,282)
Proceeds from disposal of tangible fixed assets
-
1,258
Interest received
168,846
127,910
Net cash generated from investing activities
101,583
88,886
Financing activities
Dividends paid to equity shareholders
(271,185)
(237,287)
Net cash used in financing activities
(271,185)
(237,287)
Net increase/(decrease) in cash and cash equivalents
908,662
(91,078)
Cash and cash equivalents at beginning of year
9,055,633
9,146,711
Cash and cash equivalents at end of year
9,964,295
9,055,633
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information

William Kenyon & Sons Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Chapel Field Works, Railway Street, Dukinfield, Cheshire, SK14 4RP.

 

The group consists of William Kenyon & Sons Limited and all of its subsidiaries.

1.1
Basis of preparation

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.

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

 

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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company William Kenyon & Sons 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 March 2025. 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.

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

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
to a maximum of 30 years
Plant and equipment
to a maximum of 10 years

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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -

There has been no change in the basis used by overseas companies where depreciation is generally provided in line with available tax allowances as permitted under local GAAP. Whilst this is not strictly in line with group policy the differences arising are not considered to be material.

 

As in previous years the value of the freehold land and buildings is considered by the directors to be in excess of book value.

1.7
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

1.8
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.

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.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible 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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
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.

 

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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
Other financial liabilities

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

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the 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.

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
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.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.16
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.

1.17
Retirement benefits

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

1.18
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

The preparation of financial statements can require management to make significant judgements and estimates in certain areas. The group is exposed to legal claims as a result of its involvement in past activities. The directors make provision for these claims in the balance sheet as set out in note 20. The directors have, for many years, adopted a consistent policy of increasing the provision by an amount equal to the claims paid. Based on more recent claims history, there has been no increase in the provision in the current year and claims paid have been expensed against the opening provision. The Directors continue to believe that the total provision, based on claims experience to date, is reasonable. In respect of all other areas, the directors believe that there are no key assumptions concerning the future, and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
421,780
372,017
The Americas
10,088,961
11,223,978
Other markets
2,729,901
2,909,278
13,240,642
14,505,273
2025
2024
£
£
Other revenue
Interest income
590,846
534,910
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
3,729
17,003
Fees payable to the group's auditor for the audit of the group's financial statements
33,000
33,000
Depreciation of owned tangible fixed assets
241,393
234,104
Profit on disposal of tangible fixed assets
-
(1,258)
5
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Production
61
63
-
-
Other
34
34
7
7
Total
95
97
7
7

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,613,244
3,768,179
206,773
206,347
Social security costs
507,910
472,884
23,266
22,124
Pension costs
170,431
168,130
6,407
6,441
4,291,585
4,409,193
236,446
234,912
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
152,452
147,705
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
168,846
127,910
Interest on the net defined benefit asset
422,000
407,000
Total income
590,846
534,910
8
Interest payable and similar expenses
2025
2024
£
£
Net interest on the net defined benefit liability
422,000
407,000
9
Taxation
2025
2024
£
£
Current tax
Foreign current tax on profits for the current period
393,716
429,581

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

2025
2024
£
£
Profit before taxation
1,503,825
1,457,419
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
375,956
364,355
Tax effect of expenses that are not deductible in determining taxable profit
(71,672)
-
0
Tax effect of utilisation of tax losses not previously recognised
(42,330)
-
0
Unutilised tax losses carried forward
38,682
8,502
Permanent capital allowances in excess of depreciation
(203)
(248)
Effect of overseas tax rates
85,203
63,011
Timing difference in respect of pension contributions
-
0
(16,550)
Depreciation in excess of capital allowances
8,080
10,511
Taxation charge
393,716
429,581
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
271,185
237,287
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Total
£
£
£
Cost
At 1 April 2024
3,745,946
9,680,547
13,426,493
Additions
-
0
67,263
67,263
Exchange adjustments
(146,264)
(569,507)
(715,771)
At 31 March 2025
3,599,682
9,178,303
12,777,985
Depreciation and impairment
At 1 April 2024
2,746,464
9,248,257
11,994,721
Depreciation charged in the year
83,674
157,719
241,393
Exchange adjustments
(104,435)
(547,603)
(652,038)
At 31 March 2025
2,725,703
8,858,373
11,584,076
Carrying amount
At 31 March 2025
873,979
319,930
1,193,909
At 31 March 2024
999,482
432,290
1,431,772
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.

 

12
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
2,130,000
2,130,000

Investment property comprises a commercial property together with a number of residential properties occupied both on commercial lets and by former employees at sub market rents.

 

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 26 July 2021 by Eddisons Property Consultants, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. An increase in the fair value of £460,000 was noted since the last valuation carried out at 18 February 2016. The directors are of the opinion that the 2021 valuation remains appropriate at year end.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
163,381
163,381
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
163,381
Carrying amount
At 31 March 2025
163,381
At 31 March 2024
163,381
14
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Simonex Inc.
Canada
Specialised cutting tools
Ordinary
0
100.00
William Kenyon & Sons (Ropes & Narrow Fabrics) Limited
England
Ropes, narrow fabrics & paper machine threading
Ordinary
100.00
-
William Kenyon & Sons Inc.
United States of America
Ropes & paper machine threading products
Ordinary
100.00
-
William Kenyon Inc.
Canada
Ropes & paper machine threading products
Ordinary
100.00
-
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
2,459,307
3,106,903
-
-
Work in progress
72,454
109,555
-
-
Finished goods and goods for resale
1,529,272
1,722,238
-
0
-
0
4,061,033
4,938,696
-
-
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,467,361
2,615,785
59,000
35,998
Other debtors
44,140
129,765
-
0
-
0
Prepayments and accrued income
177,525
166,967
17,544
10,507
2,689,026
2,912,517
76,544
46,505
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
399,473
547,060
5,146
(6,416)
Corporation tax payable
111,498
141,172
-
0
-
0
Other taxation and social security
38,584
-
14,613
9,284
Other creditors
6,392
-
0
-
0
-
0
Accruals and deferred income
435,897
499,656
97,031
88,671
991,844
1,187,888
116,790
91,539
18
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Asbestosis claims
326,473
336,423
326,473
336,423
Movements on provisions:
Asbestosis claims
Group
£
At 1 April 2024
336,423
Utilisation of provision
(9,950)
At 31 March 2025
326,473
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
18
Provisions for liabilities
(Continued)
- 27 -
Asbestosis claims
Company
£
At 1 April 2024
336,423
Utilisation of provision
(9,950)
At 31 March 2025
326,473
19
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
59,755
65,014
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
65,014
-
Credit to profit or loss
(5,259)
-
Liability at 31 March 2025
59,755
-

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
170,431
168,130

Defined contribution pension schemes are operated for all qualifying employees. The assets of the schemes are held separately from those of the group in independently administered funds.

WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Retirement benefit schemes
(Continued)
- 28 -
Defined benefit scheme - group and company

The company sponsors the William Kenyon & Sons Limited (and UK Subsidiary Companies) Superannuation and Life Assurance Scheme which is a funded defined benefit arrangement. The scheme is closed to new members and future accrual. Employed members earned benefits linked to final pensionable salary and service at retirement (or earlier date of leaving). The last full actuarial valuation of this scheme was carried out by a qualified independent actuary as at 31 March 2023 and updated on an approximate basis to 31 March 2025 to take account of the requirements of FRS 102.

 

For the year ended 31 March 2025, the employer paid all the expenses of operating the scheme, excluding investment management expenses but including all levies payable to the Pensions Regulator and the Pension Protection Fund. There were no normal employer contributions to the scheme. These arrangements were in accordance with the schedule of contributions dated 31 May 2024 and will continue for the year commencing 1 April 2025.

 

The employer made contributions of £288,000 during the current financial year towards the recovery plan which is in place to 2026.

 

The scheme's assets are held in a separate trustee-administrated fund and under a group policy to meet long-term pension liabilities to past and present employees. The trustees of the scheme are required to act in the best interest of the scheme's beneficiaries. The appointment of members of the trustee board is determined by the trust document.

 

The liabilities of the defined benefit scheme are measured by discounting the best estimate of future cash flow to be paid out of the scheme using the projected unit method. This amount is reflected in any surplus/deficit in the balance sheets.

2025
2024
Key assumptions
%
%
Discount rate
5.60
4.85
Expected rate of increase of pensions in payment
3.00
3.00
Inflation
3.15
3.20
Future increases in deferred pensions
3.45
3.50
Mortality assumptions
2025
2024

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
21.7
21.7
- Females
23.0
23.0
Retiring in 20 years
- Males
24.2
24.2
- Females
25.6
25.6
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Retirement benefit schemes
(Continued)
- 29 -

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

Group and company
2025
2024
£
£
Present value of defined benefit obligations
7,977,000
8,996,000
Fair value of plan assets
(8,596,000)
(9,145,000)
Surplus in scheme
(619,000)
(149,000)
Restriction on scheme assets
619,000
149,000
Total liability recognised
-
-
Group and company
2025
2024
Amounts recognised in other comprehensive income
£
£
Costs/(income):
Actual return on scheme assets
258,000
(150,000)
Less: calculated interest element
422,000
407,000
Return on scheme assets excluding interest income
680,000
257,000
Actuarial changes related to obligations
(862,000)
471,000
Effect of changes in the amount of surplus that is not recoverable
470,000
(662,000)
Total costs
288,000
66,000
Group and company
2025
Movements in the present value of defined benefit obligations
Liabilities at 1 April 2024
8,996,000
Benefits paid
(579,000)
Actuarial gains and losses
(862,000)
Interest cost
422,000
At 31 March 2025
7,977,000
Group and company
2025
The defined benefit obligations arise from plans funded as follows:
£
Wholly unfunded obligations
-
Wholly or partly funded obligations
7,977,000
7,977,000
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Retirement benefit schemes
(Continued)
- 30 -
Group and company
2025
Movements in the fair value of plan assets
£
Fair value of assets at 1 April 2024
9,145,000
Interest income
422,000
Return on plan assets (excluding amounts included in net interest)
(680,000)
Benefits paid
(579,000)
Contributions by the employer
288,000
At 31 March 2025
8,596,000

The actual return on plan assets was £422,000 (2024 - £407,000).

Group and company
2025
2024
Fair value of plan assets
£
£
Group annuity policy
2,484,000
2,844,000
Cash
782,000
430,000
UK Government & Corporate Bonds
5,330,000
5,871,000
8,596,000
9,145,000
21
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
338,981
338,981
338,981
338,981
WILLIAM KENYON & SONS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
22
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,110,109
1,027,838
Adjustments for:
Taxation charged
393,716
429,581
Finance costs
422,000
407,000
Investment income
(590,846)
(534,910)
Gain on disposal of tangible fixed assets
-
(1,258)
Depreciation and impairment of tangible fixed assets
241,393
234,104
Foreign exchange gains on cash equivalents
(711,554)
(215,673)
Pension scheme non-cash movement
(288,000)
(66,000)
Decrease in provisions
(9,950)
-
Movements in working capital:
Decrease/(increase) in stocks
877,665
(1,203,361)
Decrease in debtors
223,491
47,013
(Decrease)/increase in creditors
(166,370)
211,348
Cash generated from operations
1,501,654
335,682
23
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
9,055,633
908,662
9,964,295
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr C G KenyonMrs M KenyonMrs H M KenyonMr W KenyonMrs S A KenyonMrs S KenyonMr P Kenyonfalse00094366bus:Consolidated2024-04-012025-03-31000943662024-04-012025-03-3100094366bus:Director12024-04-012025-03-3100094366bus:Director22024-04-012025-03-3100094366bus:CompanySecretaryDirector12024-04-012025-03-3100094366bus:Director32024-04-012025-03-3100094366bus:Director42024-04-012025-03-3100094366bus:Director52024-04-012025-03-3100094366bus:CompanySecretary12024-04-012025-03-3100094366bus:Director62024-04-012025-03-3100094366bus:RegisteredOffice2024-04-012025-03-31000943662025-03-3100094366bus:Consolidated2025-03-3100094366bus:Consolidated2023-04-012024-03-31000943662023-04-012024-03-3100094366core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3100094366core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3100094366core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-3100094366core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-012024-03-3100094366bus:Consolidated2024-03-3100094366core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3100094366core:PlantMachinerybus:Consolidated2025-03-3100094366core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3100094366core:PlantMachinerybus:Consolidated2024-03-31000943662024-03-3100094366core:ShareCapitalbus:Consolidated2025-03-3100094366core:ShareCapitalbus:Consolidated2024-03-3100094366core:RevaluationReservebus:Consolidated2025-03-3100094366core:RevaluationReservebus:Consolidated2024-03-3100094366core:CapitalRedemptionReservebus:Consolidated2025-03-3100094366core:CapitalRedemptionReservebus:Consolidated2024-03-3100094366core:OtherMiscellaneousReservebus:Consolidated2025-03-3100094366core:OtherMiscellaneousReservebus:Consolidated2024-03-3100094366core:ShareCapital2025-03-3100094366core:ShareCapital2024-03-3100094366core:RevaluationReserve2025-03-3100094366core:RevaluationReserve2024-03-3100094366core:CapitalRedemptionReserve2025-03-3100094366core:CapitalRedemptionReserve2024-03-3100094366core:RetainedEarningsAccumulatedLosses2025-03-3100094366core:RetainedEarningsAccumulatedLosses2024-03-3100094366core:ShareCapitalbus:Consolidated2023-03-3100094366core:SharePremiumbus:Consolidated2023-03-3100094366core:CapitalRedemptionReservebus:Consolidated2023-03-31000943662023-03-3100094366core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3100094366core:ShareCapital2023-03-3100094366core:RevaluationReserve2023-03-3100094366core:CapitalRedemptionReserve2023-03-3100094366core:RetainedEarningsAccumulatedLosses2023-03-3100094366bus:Consolidated2023-03-3100094366core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3100094366core:PlantMachinery2024-04-012025-03-3100094366core:ForeignTaxbus:Consolidated2024-04-012025-03-3100094366core:ForeignTaxbus:Consolidated2023-04-012024-03-3100094366bus:Consolidated12024-04-012025-03-3100094366bus:Consolidated12023-04-012024-03-3100094366bus:Consolidated22024-04-012025-03-3100094366bus:Consolidated22023-04-012024-03-3100094366core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3100094366core:PlantMachinerybus:Consolidated2024-03-3100094366bus:Consolidated2024-03-3100094366core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3100094366core:PlantMachinerybus:Consolidated2024-04-012025-03-3100094366core:Subsidiary12024-04-012025-03-3100094366core:Subsidiary22024-04-012025-03-3100094366core:Subsidiary32024-04-012025-03-3100094366core:Subsidiary42024-04-012025-03-3100094366core:Subsidiary112024-04-012025-03-3100094366core:Subsidiary222024-04-012025-03-3100094366core:Subsidiary332024-04-012025-03-3100094366core:Subsidiary442024-04-012025-03-3100094366core:CurrentFinancialInstruments2025-03-3100094366core:CurrentFinancialInstruments2024-03-3100094366core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3100094366core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3100094366core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3100094366core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3100094366core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3100094366core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3100094366bus:PrivateLimitedCompanyLtd2024-04-012025-03-3100094366bus:FRS1022024-04-012025-03-3100094366bus:Audited2024-04-012025-03-3100094366bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3100094366bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP