Company registration number 12773099 (England and Wales)
DREW GROUP HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
DREW GROUP HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr M A Badcock
Mr N Sacchetti
Mr P I Francis
Mr G R Gosden
(Appointed 1 January 2024)
Mr R Lafargue
Mr C Stubbs
Secretary
Mr G R Gosden
Company number
12773099
Registered office
Caird Avenue
New Milton
Hampshire
United Kingdom
BH25 5PX
Auditor
Azets Audit Services
Third Floor, Gateway House
Tollgate
Chandlers Ford
Hampshire
United Kingdom
SO53 3TG
DREW GROUP HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 6
Independent auditor's report
7 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
DREW GROUP HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 1 -

The directors present the strategic report for the period ended 30 September 2024.

Review of the business

The group made key strategic investments to secure its long-term operational and financial health. The group secured a new aggregate reserve at Ashley Manor Farm with Hampshire County Council and commenced the application process for an extension to the North of its existing Hurn quarry with BCP Council. These actions significantly strengthen the group's consented reserves and development pipeline, ensuring a robust operational presence and future revenue streams for the foreseeable future.

 

The downwards trend in activity of the aggregate and concrete markets in the UK noted towards the end of the previous year continued throughout 2024. Coupled with production problems due to the high levels of rainfall, the results were considerably below budget and the prior year.

 

However, we observed growth within the Merchant division, with considerable market share still to be captured in the Poole area. The diversity of the business and its customer base remains a core strength. The long-term outlook is positive, supported by measures already in place to restore profitability.

Principal risks and uncertainties

The group continues to manage its finances predominantly through the cash generated in the normal course of trading, together with routine control of working capital. We are further supported by our banks through a mixture of finance agreements and loans.

 

The recent surge in inflation presents a significant risk to the company's profitability moving forward. Our ability to fully pass on increased costs to customers is limited by competitive market dynamics. While we actively manage pricing to preserve our gross profit margin, this remains a key area of focus.

 

There is also a significant risk of a UK recession, driven by the cost-of-living crisis and higher interest rates, that could pose a challenge, particularly to house-building activity, a key sector for our operations. However, despite the difficulty in quantifying these macroeconomic risks, the company's diverse financial position and asset base, complemented by strong shareholder support, fortify its resilience.

 

The Directors are confident that these strengths, along with the acquisition of prestigious high-profile customers in 2024 and a sustained customer retention rate exceeding 95%, combined with our proactive cost-efficiency strategies, are sufficient to maintain operational steadiness until market conditions become more favourable.

Development and performance

We remain fully focused on our commitment to the environment and the importance of developing a sustainable group which holds a high reputational value to the community and its stakeholders. 2024 saw the group receive two awards: the prestigious Sustainable Green Investment Award at the Hampshire Business Awards, recognising our leadership in sustainability. This milestone reflects our innovative green construction practices and commitment to creating a sustainable future. The second win was for the New Forest Business Partnership’s Contribution to the Community Award, recognising our ongoing commitment to community engagement and corporate social responsibility in the New Forest.

 

The group continues to keep its employees informed on matters impacting them through the quarterly in person ‘business updates’, via newsletters, notice boards and toolbox talks. We run a yearly employee engagement survey that leads the programme for specific employee training and business improvement.

 

During the year the group has continued to raise awareness of mental health issues and promote employee access to support services offered under the employee assistance programmes.

 

We place paramount importance on the health and safety of our employees. A key initiative this year was the successful launch of our new Health, Safety, Quality, and Environmental (HSQE) management system. This digital platform empowers all personnel by providing an intuitive interface for reporting incidents or observations and grants instant access to critical processes and risk assessments, ultimately strengthening our commitment to a safe and sustainable working environment.

DREW GROUP HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 2 -
Key performance indicators

 

 

2024

2023

Turnover

£25.6m

£25.9m

EBITDA

5.1%

13.0%

Number of Staff

171

170

 

Future Developments

During the year and subsequent period, the company invested in a new concrete block-production facility. The project, costing £1.5 million to date, is nearing completion and due to begin production in late 2025. It marks an important step in the Group’s strategy to strengthen resilience and margin through value-added materials.

On behalf of the board

Mr G R Gosden
Director
30 October 2025
DREW GROUP HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 3 -

The directors present their annual report and financial statements for the period ended 30 September 2024.

Principal activities

The principal activity of the group continued to be primarily that of supplier to the building trade. This includes extraction, processing and distribution of aggregates, production and sale of bagged aggregates, sale of bulk fill materials and recycled products, landfill operators, operating cartaway from site service, supply of limestone and decorative products, supply of horticultural products, operators of a skip and waste disposal business, operators of ready mixed concrete plants and operation of builders merchant depots.

Results and dividends

The results for the period are set out on page 10.

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

Directors

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

Mr M A Badcock
Mr N Sacchetti
Mr P I Francis
Mr R Flower
(Resigned 31 July 2025)
Mr G R Gosden
(Appointed 1 January 2024)
Mr R Lafargue
Mr C Stubbs
Qualifying third party indemnity provisions

The company has indemnified one or more directors of Drew Group Holdings Limited against liability in respect of proceedings brought by third parties, subject to the conditions set out in the Companies Act 2006. Such qualifying third party indemnity provision was in force during the period.

Financial instruments
Financial Risk Management Objectives and Policies

1. Why We Have This Policy

This policy outlines NMSB’s approach to identifying, assessing, and managing financial risks to ensure long-term financial stability, compliance with regulatory requirements, and alignment with the company’s strategic objectives.

 

This policy applies to all NMSB operations and subsidiaries. It is reviewed annually by the Finance Director and approved by the Board of Directors.

 

2. How We Manage Risk

The Board of Directors holds overall responsibility for establishing and overseeing the risk management framework. The Finance Director is responsible for implementing this framework, monitoring risk exposures, and reporting to the Board on a regular basis.

 

Risk management at NMSB involves:

- Identifying key financial risks.

- Assessing their potential impact and likelihood.

- Implementing mitigation measures and controls.

- Monitoring and reporting on risk exposure and performance.

 

Quarterly risk assessments are conducted, and findings are reviewed by the Board of Directors.

 

3. Dealing with Customer Payments

What it means: Credit risk arises from trade receivables and cash held with financial institutions.

DREW GROUP HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 4 -

4. Making Sure We Have Enough Cash

What it means: Liquidity risk is the risk that the company will not be able to meet its financial obligations as they fall due.

 

Objective: Maintain sufficient liquidity to meet operational and capital requirements.

 

Policies:

- Prepare rolling cash flow forecasts covering a minimum of 12 months.

- Maintain access to committed banking and credit facilities.

- Monitor working capital ratios and covenant compliance.

- Establish a minimum liquidity buffer policy.

 

Monitoring: Weekly cash flow tracking and quarterly liquidity review by the Finance Director and Board of Directors.

 

5. Handling Interest and Currency Changes

What it means: Market risk includes exposure to changes in interest rates and foreign exchange rates.

 

Objective: Limit exposure to fluctuations in market variables that may affect profitability.

 

Policies:

- Use fixed-rate borrowings where feasible.

- Perform annual interest rate sensitivity analysis.

- Evaluate hedging instruments where cost-effective.

 

Monitoring: Annual review of debt portfolio and market exposure.

 

6. Managing Fuel and Material Costs

What it means: The company is exposed to fluctuations in the cost of fuel, transport, and raw materials.

 

Objective: Stabilise input costs and protect profit margins.

 

Policies:

- Negotiate long-term supply contracts with key suppliers.

- Monitor market trends and adjust pricing strategies as needed.

- Consider forward purchase agreements where beneficial.

 

Monitoring: Quarterly review of supplier costs and fuel price trends.

 

7. Managing Our Money and Investments

What it means: The company manages its capital to ensure it can continue as a going concern while maximising shareholder value.

 

Objective: Maintain an optimal capital structure that supports strategic growth.

 

Policies:

- Monitor gearing ratios and ensure alignment with target levels.

- Balance equity and debt financing to fund operations and major projects.

- Review dividend policies in line with liquidity and investment needs.

 

Monitoring: Quarterly financial performance reviews and annual capital adequacy assessment.

 

8. Using Financial Tools

What it means: The company uses basic financial instruments including trade receivables, payables, and bank loans.

 

Policies:

- Financial instruments are initially measured at transaction price.

- Subsequent measurement is at amortised cost using the effective interest method.

- The company does not engage in speculative trading of financial instruments.

DREW GROUP HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 5 -

9. Who Does What

- Board of Directors: Oversight and approval of the financial risk management framework. Review of risk management reports and control effectiveness.

- Finance Director: Implementation, monitoring, and reporting of financial risks. Independent review of controls and policy adherence.

- Operational Managers: Compliance with approved policies and procedures.

10. Keeping Track and Reporting

- Key risk indicators (KRIs) are tracked monthly and reported to management.

- Significant exposures and breaches are escalated to the Board immediately.

- Annual reports to the Board summarise overall risk performance and mitigation effectiveness.

 

11. Reviewing This Policy

This policy is reviewed annually by the Finance Director and approved by the Board of Directors. Any significant

changes are communicated to all relevant personnel.

Auditor

Azets Audit Services were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

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.

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.

DREW GROUP HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 6 -
On behalf of the board
Mr G R Gosden
Director
30 October 2025
DREW GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DREW GROUP HOLDINGS LIMITED
- 7 -
Opinion

We have audited the financial statements of Drew Group Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 30 September 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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:

DREW GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DREW GROUP HOLDINGS LIMITED
- 8 -
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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

DREW GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DREW GROUP HOLDINGS LIMITED
- 9 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

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

 

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

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Jon Noble (Senior Statutory Auditor)
For and on behalf of Azets Audit Services, Statutory Auditor
Chartered Accountants
Third Floor, Gateway House
Tollgate
Chandlers Ford
Hampshire
SO53 3TG
30 October 2025
DREW GROUP HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 10 -
Period
Year
ended
ended
30 September
30 September
2024
2023
Notes
£
£
Turnover
3
25,620,941
25,926,439
Cost of sales
(16,271,401)
(15,430,118)
Gross profit
9,349,540
10,496,321
Distribution costs
(802,822)
(895,265)
Administrative expenses
(10,239,870)
(9,069,468)
Other operating income
88,311
111,071
Operating (loss)/profit
4
(1,604,841)
642,659
Share of profits of joint ventures
358,334
427,081
Interest payable and similar expenses
8
(579,351)
(489,448)
(Loss)/profit before taxation
(1,825,858)
580,292
Tax on (loss)/profit
9
453,198
(314,255)
(Loss)/profit for the financial period
(1,372,660)
266,037
Other comprehensive income
Revaluation of tangible fixed assets
-
0
1,871,678
Total comprehensive income for the period
(1,372,660)
2,137,715
(Loss)/profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.

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

DREW GROUP HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
346,263
403,972
Tangible assets
12
24,265,263
22,321,849
Investments
13
1,568,023
1,659,690
26,179,549
24,385,511
Current assets
Stocks
16
3,224,799
3,097,662
Debtors
17
4,743,094
5,125,092
Cash at bank and in hand
7,610
856,762
7,975,503
9,079,516
Creditors: amounts falling due within one year
18
(10,862,746)
(8,392,851)
Net current (liabilities)/assets
(2,887,243)
686,665
Total assets less current liabilities
23,292,306
25,072,176
Creditors: amounts falling due after more than one year
19
(6,510,654)
(6,485,006)
Provisions for liabilities
Provisions
22
573,389
556,227
Deferred tax liability
23
1,648,776
2,098,796
(2,222,165)
(2,655,023)
Net assets
14,559,487
15,932,147
Capital and reserves
Called up share capital
25
500,000
500,000
Revaluation reserve
1,871,678
1,871,678
Profit and loss reserves
12,187,809
13,560,469
Total equity
14,559,487
15,932,147

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 30 October 2025 and are signed on its behalf by:
30 October 2025
Mr G R Gosden
Director
Company registration number 12773099 (England and Wales)
DREW GROUP HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2024
30 September 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
500,000
500,000
Total assets less current liabilities
500,000
500,000
Capital and reserves
Called up share capital
25
500,000
500,000

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2023 - £200,000 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 October 2025 and are signed on its behalf by:
30 October 2025
Mr G R Gosden
Director
Company registration number 12773099 (England and Wales)
DREW GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 13 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 August 2022
1
-
0
13,494,432
13,494,433
Year ended 30 September 2023:
Profit for the year
-
-
266,037
266,037
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,871,678
-
1,871,678
Total comprehensive income
-
1,871,678
266,037
2,137,715
Issue of share capital
25
499,999
-
-
499,999
Dividends
10
-
-
(200,000)
(200,000)
Balance at 30 September 2023
500,000
1,871,678
13,560,469
15,932,147
Period ended 30 September 2024:
Loss and total comprehensive income
-
-
(1,372,660)
(1,372,660)
Balance at 30 September 2024
500,000
1,871,678
12,187,809
14,559,487
DREW GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 August 2022
1
-
0
1
Year ended 30 September 2023:
Profit and total comprehensive income for the year
-
200,000
200,000
Issue of share capital
25
499,999
-
499,999
Dividends
10
-
(200,000)
(200,000)
Balance at 30 September 2023
500,000
-
0
500,000
Period ended 30 September 2024:
Profit and total comprehensive income
-
-
-
0
Balance at 30 September 2024
500,000
-
0
500,000
DREW GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,400,134
1,013,108
Interest paid
(579,351)
(489,448)
Income taxes (paid)/refunded
(526,450)
8,247
Net cash inflow from operating activities
2,294,333
531,907
Investing activities
Purchase of tangible fixed assets
(2,681,846)
(1,922,307)
Proceeds from disposal of tangible fixed assets
478,839
1,256,286
Purchase of subsidiaries, net of cash acquired
-
(500,000)
Receipts from joint ventures
450,001
306,997
Net cash used in investing activities
(1,753,006)
(859,024)
Financing activities
Proceeds from issue of shares
-
499,999
Proceeds from new bank loans
-
2,823,153
Repayment of bank loans
(659,939)
(1,418,485)
Payment of finance leases obligations
(1,066,070)
(940,289)
Dividends paid to equity shareholders
-
0
(460,918)
Net cash (used in)/generated from financing activities
(1,726,009)
503,460
Net (decrease)/increase in cash and cash equivalents
(1,184,682)
176,343
Cash and cash equivalents at beginning of period
856,762
680,419
Cash and cash equivalents at end of period
(327,920)
856,762
Relating to:
Cash at bank and in hand
7,610
856,762
Bank overdrafts included in creditors payable within one year
(335,530)
-
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 16 -
1
Accounting policies
Company information

Drew Group Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Caird Avenue, New Milton, Hampshire, United Kingdom, BH25 5PX.

 

The group consists of Drew Group Holdings Limited and all of its subsidiaries.

1.1
Reporting period

The financial statements have been prepared for a period longer than one year to align the period end with the rest of the group. Therefore, the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.

 

Due to the change in Drew Group Holdings Limited year end, all subsidary entities controlled by the parent company have been consolidated for the period between 1 October 2023 and 30 September 2024, with prior period comparatives representing the period between 1 Ocotber 2022 to 30 September 2023. Drew Group Holdings Limited transactions have been consolidated for the period between 1 August 2023 and 30 September 2024, with prior period comparatives representing the period between 1 October 2022 to 30 September 2023.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.3
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. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Drew Group 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 30 September 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

Subsidiaries acquired under a group reorganisation have been consolidated using merger accounting. These financial statements therefore include the full year for the subsidiaries concerned as well as full comparative information.

 

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.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 17 -

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.

1.5
Going concern

In assessing whether the financial statements should be prepared on a going concern basis, the directors have considered the outlook of the group and company and in so doing have given consideration to the current and future operating results and cashflow requirements of the business. The directors continue to assess the group’s cashflow requirements and expect its current and future banking and asset finance facilities to be sufficient to provide the group with the resources necessary.

Trading conditions continue to be challenging, and the directors have put in place a number of cost saving and business improvement measures that they expect to lead to improved trading conditions moving forward. In addition, there has been a considerable investment in new plant since the year end which will improve capacity capabilities and margins in key areas.

The directors are confident that that the value of the land and building portfolio is significantly in excess of the borrowings of the group and that they will be able to further strengthen the short term cashflow position of the group by identifying cash generation opportunities from non operating assets as required.

Capital expenditure continues to be managed carefully and asset finance obtained as far as possible for essential capital expenditure.

The group has continued to clear down loan liabilities in line with the banking agreements and several loans were cleared in the year or in early 2025. The directors are working with its existing and new lenders to agree new funding for the group and working closely with them to agree on the most appropriate future funding model for the business. Through disposal of excess property and other assets that are not used in the day to day operations the directors expect to significantly reduce its borrowings towards the end of 2025 and throughout 2026. In addition shareholders have also recently introduced new funds to the business.

Therefore, the directors believe that based on budgeted future trading, the continued support of its lenders, support from its shareholders and known commitments, the group has adequate resources to meet its liabilities as they fall due and the ability to operate as a going concern for a period of at least 12 months from the date of approval of these financial statements.

The directors therefore consider it appropriate to continue to adopt the going concern basis in the preparation of these financial statements.

1.6
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.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 18 -

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.

 

Turnover is recognised when goods are despatched, skips are delivered or waste is received or collected for landfill.

1.7
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.

1.8
Tangible fixed assets

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

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

Freehold land and buildings
over 10 to 50 years
Leasehold land and buildings
over 15 years or life of lease
Plant and equipment
over 4 to 25 years
Fixtures and fittings
over 4 to 10 years
Motor vehicles
over 2 to 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.

1.9
Fixed asset investments

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.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.13
Financial instruments

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

 

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

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.

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 there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed.

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 and loans from fellow group companies, 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.

1.14
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.15
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.

1.16
Provisions

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

Land restoration

The group aims to reinstate land following mineral extraction or industrial occupation to a beneficial use as soon as reasonably practicable. This is performed by consulting with interested parties to ensure that the after use is appropriate to both the needs of the local people and the natural environment.

 

Provision is made for all costs that would need to be incurred to restore the land to at least the minimum requirements set by planning permissions and relevant lease agreements at the year end. These charges are capitalised as part of the costs for the site and are amortised over the useful life of the site. The provision is recalculated at the end of every financial year.

1.17
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.18
Retirement benefits

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

1.19
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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.20
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

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Fixed asset useful lives

These are reviewed annually having regard to the outcomes following disposals and changes in specifications and manufacturing improvements to assets purchased.

Land restoration provision

The provision is based on the volume of land required to be restored to its original state following its use by the company. This provision includes the appropriate charges from the Environment Agency.

Recoverability of trade debtors

Trade debtors are reviewed monthly and a provision made where appropriate based on payment history and third party credit rating information.

Stock valuation

Stocks of loose aggregates are valued based on tonnage estimated by third party surveyors at the year end. Costs of production are reviewed on an annual basis and adjusted accordingly. Provision is made for slow moving or obsolete stock based on historic and future sales.

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Construction
6,650,503
5,834,533
Merchanting
5,485,821
5,013,947
Sports and Amenity
1,227,109
988,116
Waste
4,765,745
5,454,500
Sale of concrete
7,436,763
8,577,010
Rental income
55,000
58,333
25,620,941
25,926,439
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 22 -
4
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the period is stated after charging/(crediting):
Exchange losses
12
637
Depreciation of owned tangible fixed assets
1,217,541
1,613,698
Depreciation of tangible fixed assets held under finance leases
1,265,472
621,473
Profit on disposal of tangible fixed assets
(220,959)
(328,446)
Amortisation of intangible assets
57,709
58,268
Operating lease charges
598,515
402,217
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
11,150
3,600
Audit of the financial statements of the company's subsidiaries
28,775
41,400
39,925
45,000
For other services
Other assurance services
1,900
1,800
Taxation compliance services
8,300
5,000
All other non-audit services
10,025
19,000
20,225
25,800
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Production operatives
114
106
7
6
Administration
57
64
-
-
Total
171
170
7
6
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
6
Employees
(Continued)
- 23 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,999,933
5,661,263
-
0
-
0
Social security costs
562,318
542,619
-
-
Pension costs
139,382
138,047
-
0
-
0
6,701,633
6,341,929
-
0
-
0
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
485,556
293,033
Company pension contributions to defined contribution schemes
19,642
14,800
505,198
307,833
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
179,215
165,442
Company pension contributions to defined contribution schemes
14,800
14,800

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 1).

8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
292,660
245,945
Interest on finance leases and hire purchase contracts
286,691
243,503
Total finance costs
579,351
489,448
9
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(3,178)
(92,501)
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 24 -
Deferred tax
Origination and reversal of timing differences
(450,020)
406,756
Total tax (credit)/charge
(453,198)
314,255

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

2024
2023
£
£
(Loss)/profit before taxation
(1,825,858)
580,292
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.00%)
(456,465)
127,664
Tax effect of expenses that are not deductible in determining taxable profit
6,216
21,902
Tax effect of utilisation of tax losses not previously recognised
-
0
108,441
Adjustments in respect of prior years
(3,178)
(92,500)
Effect of change in corporation tax rate
-
48,638
Depreciation on assets not qualifying for tax allowances
5,875
46,702
Amortisation on assets not qualifying for tax allowances
14,427
123
Other non-reversing timing differences
375
(1,024)
Release of exceptional provision
-
0
(18,217)
Capital allowances
-
(3,681)
Movement related to Mineral Extraction Allowance asset
-
76,207
LLP adjustment
(20,448)
-
Taxation (credit)/charge
(453,198)
314,255
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
-
200,000
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 25 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 October 2023 and 30 September 2024
1,151,517
Amortisation and impairment
At 1 October 2023
747,545
Amortisation charged for the period
57,709
At 30 September 2024
805,254
Carrying amount
At 30 September 2024
346,263
At 30 September 2023
403,972
The company had no intangible fixed assets at 30 September 2024 or 30 September 2023.
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 26 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 October 2023
13,283,807
2,755,610
520,341
16,021,658
734,001
5,565,295
38,880,712
Additions
141,062
801,956
1,122,104
2,039,684
252,891
326,610
4,684,307
Disposals
-
0
-
0
(133,177)
(763,773)
-
0
(842,382)
(1,739,332)
Transfers
-
0
111,450
(457,822)
145,291
201,081
-
0
-
0
At 30 September 2024
13,424,869
3,669,016
1,051,446
17,442,860
1,187,973
5,049,523
41,825,687
Depreciation and impairment
At 1 October 2023
1,215,145
1,705,345
-
0
9,894,147
459,174
3,285,052
16,558,863
Depreciation charged in the period
92,077
316,337
-
0
1,242,186
128,983
703,430
2,483,013
Eliminated in respect of disposals
-
0
-
0
-
0
(724,996)
-
0
(756,456)
(1,481,452)
At 30 September 2024
1,307,222
2,021,682
-
0
10,411,337
588,157
3,232,026
17,560,424
Carrying amount
At 30 September 2024
12,117,647
1,647,334
1,051,446
7,031,523
599,816
1,817,497
24,265,263
At 30 September 2023
12,068,662
1,050,265
520,341
6,127,511
274,827
2,280,243
22,321,849
The company had no tangible fixed assets at 30 September 2024 or 30 September 2023.
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
12
Tangible fixed assets
(Continued)
- 27 -

The carrying value of land and buildings comprises:

Group
Company
2024
2023
2024
2023
£
£
£
£
Freehold
5,041,003
4,921,574
-
0
-
0

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
3,731,369
2,288,182
-
0
-
0
Motor vehicles
1,727,792
1,481,519
-
0
-
0
5,459,161
3,769,701
-
-
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
500,000
500,000
Investments in joint ventures
15
1,568,023
1,659,690
-
0
-
0
1,568,023
1,659,690
500,000
500,000
Movements in fixed asset investments
Group
Shares in joint ventures
£
Cost or valuation
At 1 October 2023
1,659,690
Capitalised profit share from joint venture
358,333
Distributions received from joint ventures
(450,000)
At 30 September 2024
1,568,023
Carrying amount
At 30 September 2024
1,568,023
At 30 September 2023
1,659,690
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
13
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2023 and 30 September 2024
500,000
Carrying amount
At 30 September 2024
500,000
At 30 September 2023
500,000
14
Subsidiaries

Details of the company's subsidiaries at 30 September 2024 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
New Milton Sand and Ballast Limited
Caird Avenue, New Milton, Hampshire, BH25 5PX
Extraction, processing and distribution of aggregates
Ordinary shares
100.00
-
New Milton Concrete Limited
Caird Avenue, New Milton, Hampshire, BH25 5PX
Concrete plant operators
Ordinary shares
0
100.00
Solent Industrial Estates Limited
Caird Avenue, New Milton, Hampshire, BH25 5PX
Property and land management
Ordinary shares
0
100.00
W. G. Hibbs & Co. Limited
Caird Avenue, New Milton, Hampshire, BH25 5PX
Non trading company
Ordinary shares
0
100.00
15
Joint ventures

Details of joint ventures at 30 September 2024 are as follows:

Name of undertaking
Registered office
Nature of business
Interest
% Held
held
Direct
Indirect
Holme Sand & Ballast LLP
Caird Avenue, New Milton, Hampshire, BH25 5PX
Extraction and sale of aggregate products
Member Capital
0
50.00

At 30 September 2024, Holme Sand and Ballast LLP has net assets attributable to members of £2,136,186.

The LLP's profit for the year before members' remuneration and profit shares was £601,041.

 

16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
3,224,799
3,097,662
-
0
-
0
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 29 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,074,497
3,270,783
-
0
-
0
Corporation tax recoverable
101,974
-
0
-
0
-
0
Other debtors
51,970
208,593
-
0
-
0
Prepayments and accrued income
721,275
552,564
-
0
-
0
3,949,716
4,031,940
-
-
Amounts falling due after more than one year:
Prepayments and accrued income
793,378
1,093,152
-
0
-
0
Total debtors
4,743,094
5,125,092
-
-
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
2,689,764
2,546,501
-
0
-
0
Obligations under finance leases
21
1,580,818
1,137,747
-
0
-
0
Trade creditors
4,442,014
3,136,761
-
0
-
0
Amounts owed to undertakings in which the group has a participating interest
959,076
23,245
-
0
-
0
Corporation tax payable
14,570
442,224
-
0
-
0
Other taxation and social security
628,406
545,259
-
-
Other creditors
83,681
98,032
-
0
-
0
Accruals and deferred income
464,417
463,082
-
0
-
0
10,862,746
8,392,851
-
0
-
0

Bank overdrafts include amounts drawn down under an invoice discounting facility secured on

outstanding trade debtors, and, amounts outstanding under agreed overdrafts secured under a fixed and

floating charge over all assets of the group.

 

Obligations under finance leases are secured against the assets to which they relate.

 

Bank loans are secured on the group's freehold land and buildings.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 30 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
3,540,828
4,008,500
-
0
-
0
Obligations under finance leases
21
2,969,826
2,476,506
-
0
-
0
6,510,654
6,485,006
-
-

Bank loans repayments due in more than one year relate to three bank loans with the following terms:

Repayment by 57 equal monthly instalments with an interest rate of 1.76% above the Bank of England base rate.

Repayment by 60 equal monthly instalments with an interest rate of 1.65% above the Bank of England base rate.

Repayment by 179 equal monthly instalments with an interest rate of 2.25% above the Bank of England base rate.

 

There is a fixed and floating charge over all assets of the group.

 

Obligations under finance leases are secured against the assets to which they relate.

20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
5,895,062
6,555,001
-
0
-
0
Bank overdrafts
335,530
-
0
-
0
-
0
6,230,592
6,555,001
-
-
Payable within one year
2,689,764
2,546,501
-
0
-
0
Payable after one year
3,540,828
4,008,500
-
0
-
0

The long-term loans are secured on the group's freehold land and buildings.

21
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,580,817
1,137,747
-
0
-
0
In two to five years
2,699,857
2,476,506
-
0
-
0
In over five years
269,970
-
0
-
0
-
0
4,550,644
3,614,253
-
-
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
21
Finance lease obligations
(Continued)
- 31 -

Finance lease payments represent rentals payable by the 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 lease terms are from 3 to 7 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

22
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Provision for land restoration
573,389
556,227
-
-
Movements on provisions:
Provision for land restoration
Group
£
At 1 October 2023
556,227
Additional provisions in the year
51,812
Utilisation of provision
(34,650)
At 30 September 2024
573,389

The provision for land restoration has been recognised to cover the future costs of restoring land to its original condition after commercial use. The liability is not expected to crystallise until 12 months after the balance sheet date.

23
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
2,806,413
2,199,100
Short term timing differences
(17,548)
(2,882)
Restoration assets
33,008
(7,284)
Mineral deposit allowances
(212,023)
(49,119)
Tax losses
(961,074)
(41,019)
1,648,776
2,098,796
The company has no deferred tax assets or liabilities.
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
23
Deferred taxation
(Continued)
- 32 -
Group
Company
2024
2024
Movements in the period:
£
£
Liability at 1 October 2023
2,098,796
-
Credit to profit or loss
(450,020)
-
Liability at 30 September 2024
1,648,776
-
24
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
139,382
138,047

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.

 

Contributions totalling £34,194 (2023: £30,575) were payable to the scheme at the end of the year and are

included in creditors.

25
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
191,250
191,250
191,250
191,250
Ordinary B shares of £1 each
63,750
63,750
63,750
63,750
Ordinary C shares of £1 each
245,000
245,000
245,000
245,000
500,000
500,000
500,000
500,000

All share classes rank pari passu in all respects, but constitute separate classes of share.

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 33 -
26
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for certain of its properties. Leases are for an average term of 10 years and rentals are generally fixed for that term.

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
324,505
331,710
-
-
Between two and five years
635,273
832,451
-
-
959,778
1,164,161
-
-
27
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
448,502
426,081
Transactions with related parties

During the period the group entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities over which the group has control, joint control or significant influence
48,454
-
434,738
358,304
Other related parties
-
83,326
594,389
452,778
Management charges and dividends
Re-charges
2024
2023
2024
2023
£
£
£
£
Group
Entities over which the entity has control, joint control or significant influence
-
-
643,564
291,692
Other related parties
325,000
356,000
-
-
DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
27
Related party transactions
(Continued)
- 34 -

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
£
£
Group
Entities over which the group has control, joint control or significant influence
1,138,049
23,245
Other related parties
367,840
201,331

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Entities over which the group has control, joint control or significant influence
177,851
-
Other related parties
-
305,463

The following amounts were recognised as an expense in the period in respect of bad and doubtful debts due from related parties:

2024
2023
£
£
Group
Other related parties
305,463
-
28
Controlling party

The ultimate controlling parties are, in the opinion of the directors, the shareholders of Drew Group Holdings Limited, and there is no single controlling party. 

 

DREW GROUP HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 35 -
29
Cash generated from group operations
2024
2023
£
£
(Loss)/profit after taxation
(1,372,660)
266,036
Adjustments for:
Share of results of associates and joint ventures
(358,334)
(427,081)
Taxation (credited)/charged
(453,198)
314,255
Finance costs
579,351
489,448
Gain on disposal of tangible fixed assets
(220,959)
(328,446)
Amortisation and impairment of intangible assets
57,709
58,268
Depreciation and impairment of tangible fixed assets
2,483,013
2,235,171
Increase/(decrease) in provisions
17,162
(407,030)
Movements in working capital:
Increase in stocks
(127,137)
(443,505)
Decrease/(increase) in debtors
483,972
(770,377)
Increase in creditors
2,311,215
26,369
Cash generated from operations
3,400,134
1,013,108
30
Analysis of changes in net debt - group
1 October 2023
Cash flows
New finance leases
30 September 2024
£
£
£
£
Cash at bank and in hand
856,762
(849,152)
-
7,610
Bank overdrafts
-
0
(335,530)
-
(335,530)
856,762
(1,184,682)
-
(327,920)
Borrowings excluding overdrafts
(6,555,001)
659,939
-
(5,895,062)
Obligations under finance leases
(3,614,253)
1,066,070
(2,002,461)
(4,550,644)
(9,312,492)
541,327
(2,002,461)
(10,773,626)
2024-09-302023-10-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr M A BadcockMr N SacchettiMr P I FrancisMr R FlowerMr R LafargueMr C StubbsMr C StubbsMr G R Gosdenfalse12773099bus:Consolidated2023-10-012024-09-30127730992023-10-012024-09-3012773099bus:Director12023-10-012024-09-3012773099bus:Director22023-10-012024-09-3012773099bus:Director32023-10-012024-09-3012773099bus:CompanySecretaryDirector12023-10-012024-09-3012773099bus:Director52023-10-012024-09-3012773099bus:Director62023-10-012024-09-3012773099bus:CompanySecretary12023-10-012024-09-3012773099bus:Director42023-10-012024-09-3012773099bus:Director72023-10-012024-09-3012773099bus:RegisteredOffice2023-10-012024-09-30127730992024-09-3012773099bus:Consolidated2024-09-3012773099bus:Consolidated2022-08-012023-09-30127730992022-08-012023-09-3012773099core:Goodwillbus:Consolidated2024-09-3012773099core:Goodwillbus:Consolidated2023-09-3012773099bus:Consolidated2023-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-3012773099core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-3012773099core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-09-3012773099core:PlantMachinerybus:Consolidated2024-09-3012773099core:FurnitureFittingsbus:Consolidated2024-09-3012773099core:MotorVehiclesbus:Consolidated2024-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3012773099core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3012773099core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-09-3012773099core:PlantMachinerybus:Consolidated2023-09-3012773099core:FurnitureFittingsbus:Consolidated2023-09-3012773099core:MotorVehiclesbus:Consolidated2023-09-30127730992023-09-3012773099core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-3012773099core:CurrentFinancialInstrumentsbus:Consolidated2023-09-3012773099core:ShareCapitalbus:Consolidated2024-09-3012773099core:ShareCapitalbus:Consolidated2023-09-3012773099core:RevaluationReservebus:Consolidated2024-09-3012773099core:RevaluationReservebus:Consolidated2023-09-3012773099core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-3012773099core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-09-3012773099core:ShareCapital2024-09-3012773099core:ShareCapital2023-09-3012773099core:ShareCapitalbus:Consolidated2022-07-3112773099core:SharePremiumbus:Consolidated2022-07-31127730992022-07-3112773099core:ShareCapital2022-07-3112773099core:RetainedEarningsAccumulatedLosses2022-07-3112773099core:RetainedEarningsAccumulatedLosses2023-09-3012773099core:RetainedEarningsAccumulatedLosses2024-09-3012773099core:ShareCapitalbus:Consolidated2022-08-012023-09-3012773099core:ShareCapital2022-08-012023-09-3012773099bus:Consolidated2022-07-3112773099core:Goodwill2023-10-012024-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssets2023-10-012024-09-3012773099core:LandBuildingscore:LongLeaseholdAssets2023-10-012024-09-3012773099core:PlantMachinery2023-10-012024-09-3012773099core:FurnitureFittings2023-10-012024-09-3012773099core:MotorVehicles2023-10-012024-09-3012773099core:UKTaxbus:Consolidated2023-10-012024-09-3012773099core:UKTaxbus:Consolidated2022-08-012023-09-3012773099bus:Consolidated12023-10-012024-09-3012773099bus:Consolidated12022-08-012023-09-3012773099bus:Consolidated22023-10-012024-09-3012773099bus:Consolidated22022-08-012023-09-3012773099core:Goodwillbus:Consolidated2023-09-3012773099core:Goodwillbus:Consolidated2023-10-012024-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-09-3012773099core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-09-3012773099core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-09-3012773099core:PlantMachinerybus:Consolidated2023-09-3012773099core:FurnitureFittingsbus:Consolidated2023-09-3012773099core:MotorVehiclesbus:Consolidated2023-09-3012773099bus:Consolidated2023-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-10-012024-09-3012773099core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-10-012024-09-3012773099core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-10-012024-09-3012773099core:PlantMachinerybus:Consolidated2023-10-012024-09-3012773099core:FurnitureFittingsbus:Consolidated2023-10-012024-09-3012773099core:MotorVehiclesbus:Consolidated2023-10-012024-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-3012773099core:LandBuildingscore:OwnedOrFreeholdAssets2023-09-3012773099core:PlantMachinery2024-09-3012773099core:PlantMachinery2023-09-3012773099core:MotorVehicles2024-09-3012773099core:MotorVehicles2023-09-3012773099core:Subsidiary12023-10-012024-09-3012773099core:Subsidiary22023-10-012024-09-3012773099core:Subsidiary32023-10-012024-09-3012773099core:Subsidiary42023-10-012024-09-3012773099core:Subsidiary112023-10-012024-09-3012773099core:Subsidiary222023-10-012024-09-3012773099core:Subsidiary332023-10-012024-09-3012773099core:Subsidiary442023-10-012024-09-3012773099core:JointVenture12023-10-012024-09-3012773099core:JointVenture112023-10-012024-09-3012773099core:CurrentFinancialInstrumentsbus:Consolidated2024-09-3012773099core:CurrentFinancialInstruments2024-09-3012773099core:CurrentFinancialInstruments2023-09-3012773099core:CurrentFinancialInstrumentsbus:Consolidated12024-09-3012773099core:CurrentFinancialInstrumentsbus:Consolidated12023-09-3012773099core:CurrentFinancialInstruments22024-09-3012773099core:CurrentFinancialInstruments32024-09-3012773099core:Non-currentFinancialInstrumentsbus:Consolidated2024-09-3012773099core:Non-currentFinancialInstrumentsbus:Consolidated2023-09-3012773099core:Non-currentFinancialInstruments2024-09-3012773099core:Non-currentFinancialInstruments2023-09-3012773099core:WithinOneYearbus:Consolidated2024-09-3012773099core:WithinOneYearbus:Consolidated2023-09-3012773099core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3012773099core:CurrentFinancialInstrumentscore:WithinOneYear2023-09-3012773099core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-09-3012773099core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-09-3012773099core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3012773099core:Non-currentFinancialInstrumentscore:AfterOneYear2023-09-3012773099core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-09-3012773099core:WithinOneYear2024-09-3012773099core:WithinOneYear2023-09-3012773099core:BetweenTwoFiveYearsbus:Consolidated2024-09-3012773099core:BetweenTwoFiveYearsbus:Consolidated2023-09-3012773099core:BetweenTwoFiveYears2024-09-3012773099core:BetweenTwoFiveYears2023-09-3012773099core:MoreThanFiveYearsbus:Consolidated2024-09-3012773099core:MoreThanFiveYearsbus:Consolidated2023-09-3012773099core:MoreThanFiveYears2024-09-3012773099core:MoreThanFiveYears2023-09-3012773099bus:PrivateLimitedCompanyLtd2023-10-012024-09-3012773099bus:FRS1022023-10-012024-09-3012773099bus:Audited2023-10-012024-09-3012773099bus:ConsolidatedGroupCompanyAccounts2023-10-012024-09-3012773099bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP