Company registration number 13644815 (England and Wales)
CRYSTAL INVESTMENTS HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 2 FEBRUARY 2025
CRYSTAL INVESTMENTS HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mrs A Boland
Mrs A Townsend
(Appointed 31 May 2024)
Company number
13644815
Registered office
Crystal House
Unit 1 King George Close
Romford
RM7 7PN
Auditor
Ensors
First Floor
Victory House, Vision Park
Chivers Way, Histon
Cambridge
CB24 9ZR
CRYSTAL INVESTMENTS HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 31
CRYSTAL INVESTMENTS HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 1 -
The directors present the strategic report for the year ended 2 February 2025.
Review of the business
During the period the company's gross profit margin was 44.9% compared to 42.5% in the previous financial period.
Average staff headcount was 142 for the period and turnover per head was £132,543. Prior year figures were 140 and £137,925 respectively.
Principal risks and uncertainties
The principal risk facing the group is the tough trading conditions being experienced by many retail and home improvements companies. The group operates within a competitive market, where reputation and brand are very important to the consumer. To reduce this risk the group monitors customer feedback and aims to improve where it has fallen below the standards customers require.
Changes to the economy can have an impact upon the performance of the group and steps are taken to maintain costs at suitable levels and to ensure that our products offer value for money to the customer.
The group aims to minimise financial risk in its operations by the identification and mitigation of key risk areas. The key areas of risk identified by the directors are market risk, price risk and credit risk.
The measures used by the directors to manage general financial, market and price risks include the preparation of management accounts and the regular monitoring of actual performance against previous periods and budgets.
Credit risk, as identified by the directors, arises from the group's trade debtors. In order to manage credit risk the directors obtain credit checks for new customers and ensure that those customers provided with credit are reviewed on a regular basis in conjunction with debt ageing and collection history.
The group only uses financial instruments as part of its financial risk management. It is exposed to normal credit risk and cash flow risk associated with selling on credit and manages this through credit control procedures. The nature of the financial instruments means that they are not subject to price risk or liquidity risk.
Key performance indicators
The financial key performance indicators of gross profit margin and turnover per head are noted above.
Going concern
The group continues to meet its day-to-day working capital requirements through operating cash flows. Having withstood the challenges of the cost of living crisis, the group’s forecasts and projections show that the group should be able to operate from within its banking facilities and cash reserves for the foreseeable future. Therefore, the Board believes that it has sufficient facilities and sufficient headroom within these facilities to continue to meet its current obligations and continues to adopt the going concern basis in preparing its financial statements.
Mrs A Boland
Director
29 October 2025
CRYSTAL INVESTMENTS HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 2 -
The directors present their annual report and financial statements for the year ended 2 February 2025.
Principal activities
The principal activity of the company and group continued to be that of manufacturing and installation of double glazing and other home improvement products.
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. 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:
Mrs A Boland
Mrs A Townsend
(Appointed 31 May 2024)
Mr M Ballard
(Resigned 31 May 2024)
Qualifying third party indemnity provisions
By means of a Deed of Indemnity entered into separately by the company and each director, there is a qualifying third-party indemnity provision (as per the Companies Act 2006). This provides, for the financial period ended 2 February 2025 and as at the date of this document, that the company may pay for directors' indemnities out of its own assets. The company has obtained directors' and officers' insurance for this purpose.
Future developments
We will continue to ensure that our current product range is appealing to potential customers, and any enhancements are incorporated into the products we offer. In addition, we will look to add products that complement our existing range and that add value for the consumer.
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
Mrs A Boland
Director
29 October 2025
CRYSTAL INVESTMENTS HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 2 FEBRUARY 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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The 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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CRYSTAL INVESTMENTS HOLDINGS LIMITED
- 4 -
Opinion
We have audited the financial statements of Crystal Investments Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 2 February 2025 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 2 February 2025 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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CRYSTAL INVESTMENTS HOLDINGS 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:
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company are complying with the legal and regulatory framework;
inquired of management, and those charged with governance, about their own identification and
assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;
discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.
However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.
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.
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CRYSTAL INVESTMENTS HOLDINGS LIMITED
- 6 -
Jayson Lawson (Senior Statutory Auditor)
For and on behalf of Ensors, Statutory Auditor
Chartered Accountants
First Floor
Victory House, Vision Park
Chivers Way, Histon
Cambridge
CB24 9ZR
29 October 2025
CRYSTAL INVESTMENTS HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
18,821,091
19,309,561
Cost of sales
(10,376,325)
(11,094,889)
Gross profit
8,444,766
8,214,672
Distribution costs
(3,634,286)
(3,631,128)
Administrative expenses
(4,936,480)
(5,609,790)
Other operating income
52,044
Operating loss
4
(126,000)
(974,202)
Interest payable and similar expenses
7
(196,154)
(320,169)
Loss before taxation
(322,154)
(1,294,371)
Tax on loss
8
(147,482)
(17,501)
Loss for the financial year
25
(469,636)
(1,311,872)
Loss for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 2 FEBRUARY 2025
02 February 2025
- 8 -
2 February 2025
28 January 2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
3,067,586
3,632,246
Tangible assets
11
102,262
112,052
3,169,848
3,744,298
Current assets
Stocks
14
224,824
218,138
Debtors
15
547,695
520,506
Cash at bank and in hand
1,197,009
1,708,221
1,969,528
2,446,865
Creditors: amounts falling due within one year
16
(1,893,207)
(2,319,896)
Net current assets
76,321
126,969
Total assets less current liabilities
3,246,169
3,871,267
Creditors: amounts falling due after more than one year
17
(3,491,630)
(3,805,000)
Provisions for liabilities
Provisions
20
164,000
164,000
Deferred tax liability
21
17,926
(164,000)
(181,926)
Net liabilities
(409,461)
(115,659)
Capital and reserves
Called up share capital
24
1,095,534
1,095,534
Other reserves
25
351,668
175,834
Profit and loss reserves
25
(1,856,663)
(1,387,027)
Total equity
(409,461)
(115,659)
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 29 October 2025 and are signed on its behalf by:
29 October 2025
Mrs A Boland
Director
Company registration number 13644815 (England and Wales)
CRYSTAL INVESTMENTS HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 2 FEBRUARY 2025
02 February 2025
- 9 -
2 February 2025
28 January 2024
Notes
£
£
£
£
Fixed assets
Investments
12
3,632,000
3,632,000
Current assets
Cash at bank and in hand
7,228
Creditors: amounts falling due within one year
16
(3,088,158)
(2,526,079)
Net current liabilities
(3,080,930)
(2,526,079)
Total assets less current liabilities
551,070
1,105,921
Creditors: amounts falling due after more than one year
17
(3,459,997)
(3,805,000)
Net liabilities
(2,908,927)
(2,699,079)
Capital and reserves
Called up share capital
24
1,095,534
1,095,534
Other reserves
25
351,668
175,834
Profit and loss reserves
25
(4,356,129)
(3,970,447)
Total equity
(2,908,927)
(2,699,079)
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 £385,682 (2024 - £3,675,872 loss).
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 29 October 2025 and are signed on its behalf by:
29 October 2025
Mrs A Boland
Director
Company registration number 13644815 (England and Wales)
CRYSTAL INVESTMENTS HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 10 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 30 January 2023
1,095,534
-
(75,155)
1,020,379
Year ended 28 January 2024:
Loss and total comprehensive income
-
-
(1,311,872)
(1,311,872)
Credit to equity for equity settled share-based payments
-
175,834
-
175,834
Balance at 28 January 2024
1,095,534
175,834
(1,387,027)
(115,659)
Year ended 2 February 2025:
Loss and total comprehensive income
-
-
(469,636)
(469,636)
Credit to equity for equity settled share-based payments
-
175,834
-
175,834
Balance at 2 February 2025
1,095,534
351,668
(1,856,663)
(409,461)
CRYSTAL INVESTMENTS HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 30 January 2023
1,095,534
-
(294,575)
800,959
Year ended 28 January 2024:
Loss and total comprehensive income for the year
-
-
(3,675,872)
(3,675,872)
Credit to equity for equity settled share-based payments
-
175,834
-
175,834
Balance at 28 January 2024
1,095,534
175,834
(3,970,447)
(2,699,079)
Year ended 2 February 2025:
Profit and total comprehensive income
-
-
(385,682)
(385,682)
Credit to equity for equity settled share-based payments
-
175,834
-
175,834
Balance at 2 February 2025
1,095,534
351,668
(4,356,129)
(2,908,927)
CRYSTAL INVESTMENTS HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
607,574
430,221
Income taxes paid
(15,778)
(109,000)
Net cash inflow from operating activities
591,796
321,221
Investing activities
Purchase of tangible fixed assets
(93,658)
(4,000)
Proceeds from disposal of tangible fixed assets
-
26,000
Net cash (used in)/generated from investing activities
(93,658)
22,000
Financing activities
Repayment of bank loans
(854,509)
(759,000)
Payment of finance leases obligations
41,313
-
Interest paid
(196,154)
(320,000)
Net cash used in financing activities
(1,009,350)
(1,079,000)
Net decrease in cash and cash equivalents
(511,212)
(735,779)
Cash and cash equivalents at beginning of year
1,708,221
2,444,000
Cash and cash equivalents at end of year
1,197,009
1,708,221
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 13 -
1
Accounting policies
Company information
Crystal Investments Holdings Limited (“the company”) is a private company limited by shares, and is domiciled and incorporated in England and Wales. The registered office is Crystal House, Unit 1 King George Close, Romford, RM7 7PN.
The group consists of Crystal Investments Holdings 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 £.
The financial statements have been prepared under the historical cost convention. 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:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 14 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Crystal Investments Holdings 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 2 February 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.
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.
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 group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 15 -
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
25% straight line
Fixtures and fittings
25% straight line
Motor vehicles
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.
1.8
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 16 -
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 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.
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 17 -
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.
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 18 -
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.
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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 19 -
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.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.16
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
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. 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.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
1
Accounting policies
(Continued)
- 20 -
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.
1.19
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.
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.
3
Turnover
All turnover relates to the rendering of double glazing and other home improvement services.
All turnover arose within the United Kingdom.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 21 -
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
28,000
41,000
Depreciation of owned tangible fixed assets
8,085
26,943
Depreciation of tangible fixed assets held under finance leases
95,363
79,244
Profit on disposal of tangible fixed assets
-
(2,250)
Amortisation of intangible assets
564,660
564,672
Impairment of intangible assets
838,026
Share-based payments
175,834
175,834
Operating lease charges
366,832
399,911
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
Manufacturing and selling
92
90
-
-
Administration
50
50
-
-
Total
142
140
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,703,798
4,262,596
175,834
175,834
Social security costs
401,826
401,112
-
-
Pension costs
60,347
64,132
5,165,971
4,727,840
175,834
175,834
The company has no employees other than the directors, such costs are borne by subsidiaries of the group.
The cost in the company relates to the equity settled share based payment charge.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 22 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
326,655
615,000
Company pension contributions to defined contribution schemes
1,372
4,000
328,027
619,000
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 5).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
242,675
217,000
Company pension contributions to defined contribution schemes
-
25
The company has 2 directors, such costs are borne by subsidiaries of the group.
7
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
209,848
305,324
Interest on finance leases and hire purchase contracts
(13,694)
14,845
Total finance costs
196,154
320,169
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
129,784
44,804
Adjustments in respect of prior periods
45,114
(2,290)
Total current tax
174,898
42,514
Deferred tax
Origination and reversal of timing differences
(27,416)
(25,013)
Total tax charge
147,482
17,501
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
8
Taxation
(Continued)
- 23 -
The actual charge 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:
2025
2024
£
£
Loss before taxation
(322,154)
(1,294,371)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 24.03%)
(80,539)
(311,037)
Tax effect of expenses that are not deductible in determining taxable profit
43,959
(21)
Adjustments in respect of prior years
45,401
(1,496)
Permanent capital allowances in excess of depreciation
3,851
Amortisation on assets not qualifying for tax allowances
141,165
337,000
Deferred tax adjustments in respect of prior years
(6,355)
(6,210)
(735)
Taxation charge
147,482
17,501
9
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Goodwill
10
-
838,026
Recognised in:
Administrative expenses
-
838,026
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
10
Intangible fixed assets
Group
Goodwill
£
Cost
At 29 January 2024 and 2 February 2025
5,646,603
Amortisation and impairment
At 29 January 2024
2,014,357
Amortisation charged for the year
564,660
At 2 February 2025
2,579,017
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
10
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 2 February 2025
3,067,586
At 28 January 2024
3,632,246
The company had no intangible fixed assets at 2 February 2025 or 28 January 2024.
More information on impairment movements in the year is given in note 9.
11
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 29 January 2024
893,137
500,538
1,933,647
3,327,322
Additions
93,658
93,658
Disposals
(282,570)
(1,055,353)
(1,337,923)
At 2 February 2025
610,567
500,538
971,952
2,083,057
Depreciation and impairment
At 29 January 2024
893,137
500,538
1,821,595
3,215,270
Depreciation charged in the year
103,448
103,448
Eliminated in respect of disposals
(282,570)
(1,055,353)
(1,337,923)
At 2 February 2025
610,567
500,538
869,690
1,980,795
Carrying amount
At 2 February 2025
102,262
102,262
At 28 January 2024
112,052
112,052
The company had no tangible fixed assets at 2 February 2025 or 28 January 2024.
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Motor vehicles
102,204
111,995
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 25 -
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
3,632,000
3,632,000
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 29 January 2024 and 2 February 2025
3,632,000
Carrying amount
At 2 February 2025
3,632,000
At 28 January 2024
3,632,000
13
Subsidiaries
Details of the company's subsidiaries at 2 February 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Crystal Group Limited
Crystal House, Unit 1 King George Close, Romford, United Kingdom, RM7 7PN
Ordinary
100.00
-
Crystal Windows & Doors Limited
As above
Ordinary
0
100.00
Crystal Home Improvements Holdings Limited
As above
Ordinary
0
100.00
Crystal Home Improvements Group Limited
As above
Ordinary
0
100.00
Link Installations Limited
As above
Ordinary
0
100.00
On 23 September 2025, Link Installations Limited was dissolved through a voluntary strike-off.
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
210,157
200,382
-
-
Work in progress
14,667
17,756
-
-
224,824
218,138
-
-
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 26 -
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
337,022
366,378
Corporation tax recoverable
5,257
34,593
Prepayments and accrued income
195,926
119,535
538,205
520,506
-
-
Deferred tax asset (note 21)
9,490
547,695
520,506
-
-
A provision of £249,359 (2024: £196,739) was recognised against trade debtors.
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
18
369,494
879,000
369,494
879,000
Obligations under finance leases
19
127,158
117,478
Trade creditors
370,569
248,586
Amounts owed to group undertakings
2,718,664
1,647,079
Corporation tax payable
129,784
Other taxation and social security
404,719
377,358
-
-
Other creditors
227,818
447,077
Accruals and deferred income
263,665
250,397
1,893,207
2,319,896
3,088,158
2,526,079
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
3,459,997
3,805,000
3,459,997
3,805,000
Obligations under finance leases
19
31,633
3,491,630
3,805,000
3,459,997
3,805,000
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 27 -
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Loans and bank loans
3,829,491
4,684,000
3,829,491
4,684,000
Payable within one year
369,494
879,000
369,494
879,000
Payable after one year
3,459,997
3,805,000
3,459,997
3,805,000
The Group has a long term loan which is repayable in instalments with a maturity date of 31 January 2029. The interest is fixed at 5% and the loan note is unsecured.
19
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
127,158
117,478
In two to five years
31,633
158,791
117,478
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
20
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Warranty
164,000
164,000
-
-
Movements on provisions:
Warranty
Group
£
At 29 January 2024 and 2 February 2025
164,000
The Warranty provision is in respect of the ten year Crystal Windows & Doors guarantee.
The provision is recognised at the date of sale of the service covered and is calculated based on historical data for similar products. The provision is expected to be utilised over the next ten years.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 28 -
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
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
-
17,926
2,966
-
Short term timing differences
-
-
6,524
-
-
17,926
9,490
-
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 29 January 2024
17,926
-
Credit to profit or loss
(27,416)
-
Asset at 2 February 2025
(9,490)
-
The deferred tax asset set out above is expected to reverse within 12 months and relates to the carrying amount and tax base of fixed assets, as well as other short-term timing differences.
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,347
64,132
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
Company
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 29 January 2024 and 2 February 2025
273,885
273,885
3.21
3.21
Exercisable at 2 February 2025
-
-
-
-
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
23
Share-based payment transactions
(Continued)
- 29 -
The options outstanding at 2 February 2025 had an exercise price of £3.21, and a remaining contractual life of 3 years.
Crystal Investments Holdings Limited operates an equity-settled share based remuneration scheme for employees. Some employees are eligible to participate in the long term incentive scheme, the only vesting condition being that the individual remains an employee of the group over the vesting period.
The Black-Scholes option pricing model and a format valuation provided by a third party were use to value the share-based payment awards as it was considered that this approach would result in a materially accurate estimate of the fair value of options granted.
The group did not enter into any share-based payment transactions with parties other than employees during the current or previous period.
Group
Company
2025
2024
2025
2024
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
175,834
175,834
175,834
175,834
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £1 each
154,301
154,301
1,095,534
1,095,534
B Ordinary shares of £1 each
941,233
941,233
-
-
There are no restrictions on dividends and the repayment of capital.
All shares hold equal voting rights.
25
Reserves
Profit and loss reserves
Includes all current and prior periods retained profits and losses.
Share premium account
Includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.
Other reserves
Represents share options issued to employees under the Enterprise Management Incentives (EMIs) scheme.
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 30 -
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
2025
2024
2025
2024
£
£
£
£
Within one year
386,500
386,500
-
-
Between two and five years
483,250
1,159,500
-
-
869,750
1,546,000
-
-
27
Related party transactions
The company has taken the exemption available under FRS 102, s.33 "Related Party Disclosures" from disclosing the transactions entered into with wholly owned members of the same group of companies where the parent company is preparing consolidated accounts.
During the year, purchases of £386,184 (2024: £1,282,716) were made from AJK Energy Limited in respect of sub contractor costs. At the year end, Crystal Windows & Doors Limited owed AJK Energy Limited £48,043 (2024: £4,866). Aaron Cutter has a controlling interest in AJK Energy Limited.
In the year, purchases of £3,600 (2024: £3,600) were made from Payne & Co Residentials LLP. At the year end, Crystal Windows & Doors Limited owed Payne & Co Residentials LLP £nil (2024: £nil). John Oddi is a designated member of Payne & Co Residentials LLP.
During the year, the Crystal Windows & Doors Limited sold a vehicle to Agostina Boland, a director, for £3,000 (2024: £nil). The transaction was conducted at market value and approved by fellow directors. No amounts were outstanding at the year end (2024: £nil).
At year end, short-term loan notes to Michael Ballard a director of Crystal Investments Holdings Limited, amount to £381,879 (2024: £388,899). Interest accrued on the loan notes at the year end was £15,571 (2024: £20,739).
CRYSTAL INVESTMENTS HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 2 FEBRUARY 2025
- 31 -
28
Cash generated from group operations
2025
2024
£
£
Loss after taxation
(469,636)
(1,311,872)
Adjustments for:
Taxation charged
147,482
17,501
Finance costs
196,154
320,000
Corporation tax paid
-
(17,501)
Amortisation and impairment of intangible assets
564,660
565,000
Depreciation and impairment of tangible fixed assets
103,448
80,000
Impairment of goodwill
-
838,000
Equity settled share based payment expense
175,834
176,093
Loan adjustment
-
(48,000)
Movements in working capital:
(Increase)/decrease in stocks
(6,686)
27,000
Increase in debtors
(47,035)
(4,000)
Decrease in creditors
(56,647)
(212,000)
Cash generated from operations
607,574
430,221
29
Analysis of changes in net debt - group
29 January 2024
Cash flows
2 February 2025
£
£
£
Cash at bank and in hand
1,708,221
(511,212)
1,197,009
Debt due after 1 year
(3,805,000)
345,003
(3,459,997)
Debt due within 1 year
(879,000)
509,506
(369,494)
Obligations under finance leases
(117,478)
(41,313)
(158,791)
(3,093,257)
301,984
(2,791,273)
2025-02-022024-01-29falsefalseCCH SoftwareCCH Accounts Production 2025.300Mrs A BolandMrs A TownsendMr M Ballardfalse13644815bus:Consolidated2024-01-292025-02-02136448152024-01-292025-02-0213644815bus:Director12024-01-292025-02-0213644815bus:Director22024-01-292025-02-0213644815bus:Director32024-01-292025-02-0213644815bus:RegisteredOffice2024-01-292025-02-02136448152025-02-0213644815bus:Consolidated2025-02-0213644815bus:Consolidated2023-01-302024-01-28136448152023-01-302024-01-2813644815core:Goodwillbus:Consolidated2025-02-0213644815core:Goodwillbus:Consolidated2024-01-2813644815bus:Consolidated2024-01-2813644815core:PlantMachinerybus:Consolidated2025-02-0213644815core:FurnitureFittingsbus:Consolidated2025-02-0213644815core:MotorVehiclesbus:Consolidated2025-02-0213644815core:PlantMachinerybus:Consolidated2024-01-2813644815core:FurnitureFittingsbus:Consolidated2024-01-2813644815core:MotorVehiclesbus:Consolidated2024-01-28136448152024-01-2813644815core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-02-0213644815core:CurrentFinancialInstrumentsbus:Consolidated2024-01-2813644815core:ShareCapitalbus:Consolidated2025-02-0213644815core:ShareCapitalbus:Consolidated2024-01-2813644815core:OtherMiscellaneousReservebus:Consolidated2025-02-0213644815core:OtherMiscellaneousReservebus:Consolidated2024-01-2813644815core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-02-0213644815core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-2813644815core:ShareCapital2025-02-0213644815core:ShareCapital2024-01-2813644815core:OtherMiscellaneousReserve2025-02-0213644815core:OtherMiscellaneousReserve2024-01-2813644815core:RetainedEarningsAccumulatedLosses2025-02-0213644815core:RetainedEarningsAccumulatedLosses2024-01-2813644815core:ShareCapitalbus:Consolidated2023-01-29136448152023-01-2913644815core:ShareCapital2023-01-2913644815core:RetainedEarningsAccumulatedLosses2023-01-2913644815core:Goodwill2024-01-292025-02-0213644815core:PlantMachinery2024-01-292025-02-0213644815core:FurnitureFittings2024-01-292025-02-0213644815core:MotorVehicles2024-01-292025-02-0213644815core:UKTaxbus:Consolidated2024-01-292025-02-0213644815core:UKTaxbus:Consolidated2023-01-302024-01-2813644815bus:Consolidated12024-01-292025-02-0213644815bus:Consolidated12023-01-302024-01-2813644815bus:Consolidated22024-01-292025-02-0213644815bus:Consolidated22023-01-302024-01-2813644815core:Goodwillbus:Consolidated2024-01-2813644815core:Goodwillbus:Consolidated2024-01-292025-02-0213644815core:PlantMachinerybus:Consolidated2024-01-2813644815core:FurnitureFittingsbus:Consolidated2024-01-2813644815core:MotorVehiclesbus:Consolidated2024-01-2813644815bus:Consolidated2024-01-2813644815core:PlantMachinerybus:Consolidated2024-01-292025-02-0213644815core:FurnitureFittingsbus:Consolidated2024-01-292025-02-0213644815core:MotorVehiclesbus:Consolidated2024-01-292025-02-0213644815core:MotorVehicles2025-02-0213644815core:MotorVehicles2024-01-2813644815core:Subsidiary12024-01-292025-02-0213644815core:Subsidiary22024-01-292025-02-0213644815core:Subsidiary32024-01-292025-02-0213644815core:Subsidiary42024-01-292025-02-0213644815core:Subsidiary52024-01-292025-02-0213644815core:Subsidiary112024-01-292025-02-0213644815core:Subsidiary222024-01-292025-02-0213644815core:Subsidiary332024-01-292025-02-0213644815core:Subsidiary442024-01-292025-02-0213644815core:Subsidiary552024-01-292025-02-0213644815core:CurrentFinancialInstrumentsbus:Consolidated2025-02-0213644815core:CurrentFinancialInstruments2025-02-0213644815core:CurrentFinancialInstruments2024-01-2813644815core:WithinOneYearbus:Consolidated2025-02-0213644815core:WithinOneYearbus:Consolidated2024-01-2813644815core:CurrentFinancialInstrumentscore:WithinOneYear2025-02-0213644815core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-2813644815core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-02-0213644815core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-01-2813644815core:Non-currentFinancialInstrumentscore:AfterOneYear2025-02-0213644815core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-2813644815core:Non-currentFinancialInstrumentsbus:Consolidated2025-02-0213644815core:Non-currentFinancialInstrumentsbus:Consolidated2024-01-2813644815core:Non-currentFinancialInstruments2025-02-0213644815core:Non-currentFinancialInstruments2024-01-2813644815core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-01-2813644815core:WithinOneYear2025-02-0213644815core:WithinOneYear2024-01-2813644815core:BetweenTwoFiveYearsbus:Consolidated2025-02-0213644815core:BetweenTwoFiveYearsbus:Consolidated2024-01-2813644815core:BetweenTwoFiveYears2025-02-0213644815core:BetweenTwoFiveYears2024-01-2813644815bus:PrivateLimitedCompanyLtd2024-01-292025-02-0213644815bus:FRS1022024-01-292025-02-0213644815bus:Audited2024-01-292025-02-0213644815bus:ConsolidatedGroupCompanyAccounts2024-01-292025-02-0213644815bus:FullAccounts2024-01-292025-02-02xbrli:purexbrli:sharesiso4217:GBP