Company registration number 10539330 (England and Wales)
WELCOME FURNITURE GROUP LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
WELCOME FURNITURE GROUP LIMITED
COMPANY INFORMATION
Directors
Mr J Peterson
Mr M A Balaam
Mr D Linge
Secretary
Mr S Montague
Company number
10539330
Registered office
1 Cibyn Industrial Estate
Caernarfon
Gwynedd
LL55 2BD
Auditor
Champion Accountants LLP
2nd Floor Refuge House
33-37 Watergate Row
Chester
CH1 2LE
WELCOME FURNITURE GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 35
WELCOME FURNITURE GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the Business
The Directors are pleased to report another consecutive year of growth in revenues and maintained Operating Profits against a backdrop of increased operating costs due to higher employers’ national insurance and continued underlying inflationary pressures.
During the year the business has continued in its strategy to penetrate the Contracts market further and to innovate and expand its production & distribution capabilities in its traditional Retail sector.
To present a more accurate representation of the financial standing of the group, the Directors have included a revaluation in this year’s accounts of its two freehold manufacturing facilities in Caernarfon, Wales.
Overall, the Directors are happy with progress against their strategic long-term goals and though the short-term Retail sector outlook remains challenging are cautiously optimistic for the future.
Retail
The prior year investments in additional manufacturing, distribution and digital initiatives have meant that Welcome Furniture has been able to innovate to strive to become the market leader for UK manufactured bedroom furniture into national & ecommerce retailers.
The Directors have also started to move the Welcome Furniture brand in front of consumers so that they can connect Welcome Furniture products that are sustainable, high quality, British made and delivered with a personal & caring service - regardless as to which Retailer consumers buy from. Drop-ship solutions are being actively promoted and increasingly owning 100% of the customer journey from order, manufacture and delivery to their room of choice.
Whilst the Directors believe that the next 12-18 months will remain challenging in the Retail sector given the macro-economic issues in the UK, they are pleased with progress in the Retail sector and excited about the long-term prospects.
Contracts
The Directors continue to build momentum and a reputation for quality, innovation and value within the Purpose-Built Student Accommodation (PBSA) and Built To Rent (BTR) sectors and have successfully delivered over 25 projects during the year.
Being British made allows Welcome-FFE to offer a more personal and superior service for Prime Contractors from overseas suppliers and, as a result, are seeing significant increase in demand for the company’s products ending the year with an order book of over £20m.
Following the major investment over the last three years in a separate manufacturing facility for Contracts and having developed and successfully delivered the capability to manufacture and install high quality, turnkey kitchens at scale, the Directors see this as a potential mid-term opportunity to expand its product range within the Retail sector and a testament to the company’s 200+ agile, highly skilled work force in North Wales.
The Directors, whilst pleased with the response to the company’s entry to this market, are managing growth at cautious levels given the working capital requirements which are higher than for the Retail sector.
Principal risks and uncertainties
The key risks to the group continue to relate to the performance of the UK wide Retail sector. This risk would be in the form of a continued fall in consumer spending through a prolonged period of increased interest rates and taxation and the resultant reduction in disposable income for consumers.
Despite these challenges, the Directors see a significant opportunity for UK manufacturing and consider the group well placed to continue to increase market share as the UK economy adjusts.
WELCOME FURNITURE GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key performance indicators
The group's key financial and other performance indicators during the year were as follows:
2025 2024
Turnover (£) 28,028,174 26,659,076
Gross profit (£) 8,002,407 7,668,350
Gross profit (%) 29% 29%
Mr J Peterson
Director
25 November 2025
WELCOME FURNITURE GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company is that of a holding company and the group activity continued to be that of manufacturing furniture.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £Nil (2023 - £Nil). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr J Peterson
Mr M A Balaam
Mr D Linge
Auditor
The auditor, Champion Accountants LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of key risks and performance criteria.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr J Peterson
Director
25 November 2025
WELCOME FURNITURE GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
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.
WELCOME FURNITURE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WELCOME FURNITURE GROUP LIMITED
- 5 -
Opinion
We have audited the financial statements of Welcome Furniture Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 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, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 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.
WELCOME FURNITURE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WELCOME FURNITURE GROUP LIMITED
- 6 -
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 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:
WELCOME FURNITURE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WELCOME FURNITURE GROUP LIMITED
- 7 -
Extent to which the audit is considered capable of detecting irregularities, including fraud
The responsibility for the prevention and detection of irregularities, including fraud, lies with the directors and with those charged with governance. The objectives of our audit in respect of irregularities and fraud are to assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient, appropriate audit evidence regarding the assessed risks and to respond appropriately to fraud or suspected fraud identified during the audit.
Audit procedures
We determine significant applicable laws and regulations through discussion with those charged with governance and our own knowledge of the industry and design audit procedures to help identify instances of non-compliance with those laws and regulations that may have a material effect on the financial statements.
We consider the applicable laws and regulations to be the financial reporting framework (FRS 102 and the Companies Act 2006), the relevant tax regulations in the UK, employment law and the Health and Safety at Work Act 1974.
We consider the control environment and the procedures in place to address identified risks, including management override, non-compliance with laws and regulations and to prevent and detect fraud or irregularity. Our procedures are designed to provide reasonable assurance that the financial statements are free from material misstatement or error and include: enquiries of management and of staff in key compliance functions; review of minutes of meetings of those charged with governance; review and testing of manual journals and significant transactions outside the normal course of business; review of financial statement disclosures and testing to supporting documentation; performance of analytical procedures.
We are not responsible for preventing non-compliance and due to the inherent limitations of an audit, as described above, the audit cannot be relied upon to detect all instances of non-compliance with laws and regulations.
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.
Mr Andrew Hopwood BSc (Hons) FCA (Senior Statutory Auditor)
For and on behalf of Champion Accountants LLP
25 November 2025
Chartered Accountants
Statutory Auditor
2nd Floor Refuge House
33-37 Watergate Row
Chester
CH1 2LE
WELCOME FURNITURE GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
28,028,174
26,659,076
Cost of sales
(20,025,767)
(18,990,726)
Gross profit
8,002,407
7,668,350
Distribution costs
(3,038,939)
(2,739,601)
Administrative expenses
(4,175,713)
(4,296,674)
Other operating income
53,909
184,459
Operating profit (excluding amortisation)
841,664
816,534
Amortisation
(340,000)
(340,000)
Operating profit
4
501,664
476,534
Interest receivable and similar income
7
68,393
19,263
Interest payable and similar expenses
8
(510,692)
(536,691)
Profit/(loss) before taxation
59,365
(40,894)
Tax on profit/(loss)
9
(149,840)
(112,295)
Loss for the financial year
25
(90,475)
(153,189)
Other comprehensive income
Revaluation of tangible fixed assets
1,880,418
Tax relating to other comprehensive income
(316,937)
Total comprehensive income for the year
1,473,006
(153,189)
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.
WELCOME FURNITURE GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
10
572,031
912,031
Tangible assets
11
4,387,808
2,862,978
4,959,839
3,775,009
Current assets
Stocks
15
4,099,330
4,196,456
Debtors
16
8,066,317
8,803,465
Cash at bank and in hand
32,869
50,423
12,198,516
13,050,344
Creditors: amounts falling due within one year
17
(8,962,765)
(10,421,030)
Net current assets
3,235,751
2,629,314
Total assets less current liabilities
8,195,590
6,404,323
Creditors: amounts falling due after more than one year
18
(1,014,837)
(928,995)
Provisions for liabilities
Provisions
21
25,000
25,000
Deferred tax liability
22
624,549
392,130
(649,549)
(417,130)
Net assets
6,531,204
5,058,198
Capital and reserves
Called up share capital
24
3
3
Share premium account
24
35,490
35,490
Revaluation reserve
25
1,522,926
Own shares held by EBT
25
(261,795)
(261,795)
Other reserves
25
2,840,000
2,840,000
Profit and loss reserves
25
2,394,580
2,444,500
Total equity
6,531,204
5,058,198
The financial statements were approved by the board of directors and authorised for issue on 25 November 2025 and are signed on its behalf by:
25 November 2025
Mr J Peterson
Director
WELCOME FURNITURE GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
12
5,738,266
5,738,266
Current assets
Debtors
16
3,957,261
3,368,479
Creditors: amounts falling due within one year
17
(2,806,492)
(2,396,619)
Net current assets
1,150,769
971,860
Net assets
6,889,035
6,710,126
Capital and reserves
Called up share capital
24
3
3
Share premium account
27
35,490
35,490
Own shares held by EBT
25
(261,795)
(261,795)
Other reserves
25
2,840,000
2,840,000
Profit and loss reserves
25
4,275,337
4,096,428
Total equity
6,889,035
6,710,126
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 £178,909 (2024 - £42,517 profit).
The financial statements were approved by the board of directors and authorised for issue on 25 November 2025 and are signed on its behalf by:
25 November 2025
Mr J Peterson
Director
Company Registration No. 10539330
WELCOME FURNITURE GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Share premium account
Revaluation reserve
Own shares held by EBT
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
£
£
Balance at 1 April 2023
3
35,490
(261,795)
3,604,571
1,833,118
5,211,387
Year ended 31 March 2024:
Loss and total comprehensive income for the year
-
-
-
-
-
(153,189)
(153,189)
Transfers
-
-
-
-
-
764,571
764,571
Other movements
-
-
-
-
(764,571)
-
(764,571)
Balance at 31 March 2024
3
35,490
(261,795)
2,840,000
2,444,500
5,058,198
Year ended 31 March 2025:
Loss for the year
-
-
-
-
-
(90,475)
(90,475)
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
1,880,418
-
-
-
1,880,418
Tax relating to other comprehensive income
-
-
(316,937)
-
-
(316,937)
Total comprehensive income for the year
-
-
1,563,481
-
-
(90,475)
1,473,006
Transfers
-
-
(40,555)
-
-
40,555
-
Balance at 31 March 2025
3
35,490
1,522,926
(261,795)
2,840,000
2,394,580
6,531,204
WELCOME FURNITURE GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Share premium account
Own shares held by EBT
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
£
Balance at 1 April 2023
3
35,490
(261,795)
2,840,000
4,053,911
6,667,609
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
-
-
42,517
42,517
Balance at 31 March 2024
3
35,490
(261,795)
2,840,000
4,096,428
6,710,126
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
-
-
178,909
178,909
Balance at 31 March 2025
3
35,490
(261,795)
2,840,000
4,275,337
6,889,035
WELCOME FURNITURE GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
29
1,157,117
(928,528)
Interest paid
(510,692)
(536,691)
Income taxes refunded/(paid)
7,897
(4,953)
Net cash inflow/(outflow) from operating activities
654,322
(1,470,172)
Investing activities
Purchase of tangible fixed assets
(427,601)
(534,711)
Proceeds from disposal of tangible fixed assets
205,045
27,696
Proceeds from disposal of investment property
-
2,413,075
Interest received
68,393
19,263
Net cash (used in)/generated from investing activities
(154,163)
1,925,323
Financing activities
Repayment of borrowings
6,485
(255,631)
Repayment of bank loans
84,613
(1,640,266)
Payment of finance leases obligations
(31,096)
(132,902)
Net cash generated from/(used in) financing activities
60,002
(2,028,799)
Net increase/(decrease) in cash and cash equivalents
560,161
(1,573,648)
Cash and cash equivalents at beginning of year
(4,930,818)
(3,357,170)
Cash and cash equivalents at end of year
(4,370,657)
(4,930,818)
Relating to:
Cash at bank and in hand
32,869
50,423
Bank overdrafts included in creditors payable within one year
(4,403,526)
(4,981,241)
WELCOME FURNITURE GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
1
Interest paid
(338)
Income taxes refunded
337
Net cash inflow from operating activities
-
-
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information
Welcome Furniture Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Cibyn Industrial Estate, Caernarfon, Gwynedd, LL55 2BD.
The group consists of Welcome Furniture Group Limited and all of its subsidiaries.
The company's and the group's principal activities and nature of its operations are disclosed in the Directors' Report.
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.
1.2
Business combinations
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.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Welcome Furniture Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
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 represents amounts chargeable, net of value added tax and trade discounts, in respect of the sale of goods to customers. Turnover is recognised when goods are dispatched to the customer.
All turnover originates in the UK,
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
50 years on a straight line basis, land is not depreciated
Short Leasehold land and buildings
12 years on a straight line basis
Plant and equipment
7 years on a straight line basis
Fixtures and fittings
33.33%/50% on a straight line basis
Motor vehicles
25% on a straight line basis
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.
Included within land and buildings is land of £311,850.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.
Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and loss are recognised in profit or loss.
1.8
Fixed asset investments
In the separate accounts of the company, interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in the profit or loss.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
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.
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.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
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.
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 company has a legal or constructive present obligation as a result of a past event, it is probable that the company 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 or 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
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.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.19
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
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.
1.21
All research and development costs are written off as incurred.
1.22
The company has entered into debt factoring arrangements with the bank, where a proportion of the debts have been legally transferred but the benefits and risks are retained by the company. Gross receivables are included within debtors and a corresponding liability in respect of the proceeds received from the bank are shown within liabilities. The interest element of the bank's charges are recognised as they accrue and included in the profit and loss account within other interest payable.
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.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 22 -
Goodwill on acquisition
The recoverable amount of goodwill and other intangible assets is based on value in use which requires estimates in respect of the allocation of goodwill to cash generating units, the future cash flows and an appropriate discount rate. The directors have assessed the useful economic life of the intangible assets and assess the amortisation period to be 10 years. This will be reviewed each financial year to ensure the useful economic life remains appropriate.
Returns provision
An estimate of post year end returns is included in the financial statements based on credit notes issued post year end. Actual returns may differ to this but will not be materially different.
Contract contingency provision
The provision is included in the financial statements based on post year end expenditure relating to additional contract work carried out. The provision also takes into consideration costs incurred in the year, which potentially could result in similar additional expenditure work in future periods.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of furniture
28,028,174
26,659,076
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
28,028,174
26,659,076
2025
2024
£
£
Other revenue
Interest income
68,393
19,263
Grants received
-
15,821
Grants received during the prior year relate to the Single Investment Fund in Wales.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
2,441
705
Government grants
-
(15,821)
Depreciation of owned tangible fixed assets
599,255
485,547
Depreciation of tangible fixed assets held under finance leases
119,490
310,602
(Profit)/loss on disposal of tangible fixed assets
(140,598)
12,996
(Profit)/loss on disposal of investment property
6,925
Amortisation of intangible assets
340,000
340,000
Operating lease charges
139,556
98,534
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
Number of distribution staff
33
27
-
-
Number of administrative staff
36
45
3
3
Number of other staff
135
144
-
-
Total
204
216
3
3
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,739,837
7,156,062
432,417
409,110
Social security costs
778,133
715,495
47,472
39,440
Pension costs
146,142
137,006
2,732
8,664,112
8,008,563
479,889
451,282
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
353,385
359,110
Company pension contributions to defined contribution schemes
-
2,732
353,385
361,842
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Directors' remuneration
(Continued)
- 24 -
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
222,942
288,133
Company pension contributions to defined contribution schemes
-
1,431
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
68,393
19,263
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
353,315
401,138
Other interest on financial liabilities
3,393
5,313
356,708
406,451
Other finance costs:
Interest on finance leases and hire purchase contracts
68,003
54,557
Other interest
85,981
75,683
Total finance costs
510,692
536,691
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
222,264
318,080
Adjustments in respect of prior periods
12,094
2,802
Total current tax
234,358
320,882
Deferred tax
Origination and reversal of timing differences
(84,518)
(208,587)
Total tax charge
149,840
112,295
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
9
Taxation
(Continued)
- 25 -
The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit/(loss) before taxation
59,365
(40,894)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
14,841
(10,224)
Tax effect of expenses that are not deductible in determining taxable profit
28,538
3,427
Tax effect of income not taxable in determining taxable profit
(3,955)
Adjustments in respect of prior years
14,523
2,802
Amortisation on assets not qualifying for tax allowances
85,000
85,000
Fixed asset timing differences
23,643
(142,160)
Capital gain
187,502
Revenue expenditure capitalised
(16,705)
(9,497)
Small company relief
(600)
Taxation charge
149,840
112,295
In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:
2025
2024
£
£
Deferred tax arising on:
Revaluation of property
316,937
-
10
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
3,402,070
Amortisation and impairment
At 1 April 2024
2,490,039
Amortisation charged for the year
340,000
At 31 March 2025
2,830,039
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Intangible fixed assets
(Continued)
- 26 -
Carrying amount
At 31 March 2025
572,031
At 31 March 2024
912,031
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
The goodwill balance includes goodwill acquired on the acquisition of the Welcome Holdings Limited group
and the customer list and knowhow used by the company on a daily basis.
11
Tangible fixed assets
Group
Freehold land and buildings
Short leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 April 2024
1,567,250
490,697
3,043,832
205,110
1,693,356
7,000,245
Additions
12,047
198,800
12,461
204,293
427,601
Disposals
(608,391)
(245,000)
(853,391)
Revaluation
1,272,750
1,272,750
At 31 March 2025
2,840,000
502,744
2,634,241
217,571
1,652,649
7,847,205
Depreciation and impairment
At 1 April 2024
759,973
258,369
1,740,948
199,336
1,330,946
4,289,571
Depreciation charged in the year
50,563
41,219
304,786
6,721
315,456
718,745
Eliminated in respect of disposals
(543,947)
(245,000)
(788,947)
Revaluation
(759,972)
(759,972)
At 31 March 2025
50,563
299,588
1,501,787
206,057
1,401,402
3,459,397
Carrying amount
At 31 March 2025
2,789,437
203,156
1,132,454
11,514
251,247
4,387,808
At 31 March 2024
959,582
232,328
1,302,884
5,774
362,410
2,862,978
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Tangible fixed assets
(Continued)
- 27 -
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
£
£
£
£
Plant and equipment
490,424
548,857
Motor vehicles
163,794
274,490
654,218
823,347
-
-
Land and buildings with a carrying amount of £2,789,437 were revalued at 21 March 2023 by Eddisons and Bob Parry (Survey & Valuation) Limited respectively, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. The directors consider that the valuation is not materially different at 31 March 2025 and the revaluation was put through this year.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Cost
1,572,250
-
-
-
Accumulated depreciation
(25,208)
-
-
-
Carrying value
1,547,042
-
-
-
Included in freehold land and buildings is land valued at £311,850 (2024 - £311,850) which is not depreciated.
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
5,738,266
5,738,266
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
5,738,266
Carrying amount
At 31 March 2025
5,738,266
At 31 March 2024
5,738,266
13
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
Welcome Furniture Limited
1
Furniture manufacturer
Ordinary shares
0
100.00
Welcome Holdings Limited
1
Holding company
Ordinary shares
100.00
-
Welcome Furniture EBT Limited
1
Employee benefit trust
Ordinary shares
100.00
-
Registered office addresses (all UK unless otherwise indicated):
1
1 Cibyn Industrial Estate, Caernarfon, Gwynedd, LL55 2BD
Welcome Furniture Limited is owned 100% by Welcome Holdings Limited.
14
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
7,851,630
8,556,938
3,957,261
3,368,479
Carrying amount of financial liabilities
Measured at amortised cost
8,378,917
9,893,908
2,732,457
2,394,719
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
3,643,718
3,796,887
-
-
Finished goods and goods for resale
455,612
399,569
4,099,330
4,196,456
-
-
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,052,593
6,873,212
Corporation tax recoverable
2,200
Amounts owed by group undertakings
-
-
3,957,261
3,368,479
Other debtors
1,799,037
1,683,726
Prepayments and accrued income
214,687
244,327
8,066,317
8,803,465
3,957,261
3,368,479
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
4,748,667
5,313,690
Obligations under finance leases
20
214,355
259,372
Other borrowings
19
100,000
93,515
Trade creditors
1,743,860
2,842,793
Amounts owed to group undertakings
2
2,731,665
2,393,928
Corporation tax payable
558,135
318,080
74,035
1,900
Other taxation and social security
1,040,550
1,138,037
-
-
Other creditors
158,038
168,934
792
792
Accruals and deferred income
399,160
286,608
8,962,765
10,421,031
2,806,492
2,396,620
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
745,602
673,681
Obligations under finance leases
20
269,235
255,314
1,014,837
928,995
-
-
Amounts included above which fall due after five years are as follows:
Payable by instalments
-
254,177
-
-
19
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,090,743
1,006,130
Invoice financing
4,403,526
4,981,241
Other loans
100,000
93,515
5,594,269
6,080,886
-
-
Payable within one year
4,848,667
5,407,205
Payable after one year
745,602
673,681
Bank borrowings are secured by legal charges over all the assets of the group.
Bank loans are due for repayment by instalments and subject to review. Interest is charged at varying rates of interest linked to the bank base rate.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
20
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
253,693
301,878
In two to five years
295,900
293,986
549,593
595,864
-
-
Less: future finance charges
(66,003)
(81,178)
483,590
514,686
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 2-4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
21
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Dilapidation provisions
25,000
25,000
-
-
Movements on provisions:
Dilapidation provisions
Group
£
Provision previously shown in accruals
25,000
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
265,999
351,557
Revaluations
363,760
46,823
Provisions
(5,210)
(6,250)
624,549
392,130
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
22
Deferred taxation
(Continued)
- 32 -
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
392,130
-
Credit to profit or loss
(84,518)
-
Charge to other comprehensive income
316,937
-
Liability at 31 March 2025
624,549
-
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
146,142
137,006
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
255
255
3
3
The Company's ordinary shares, which carry no right to fixed income, each carry the right to vote at general meetings of the Company.
On 26 November 2021 the company allotted 15 Ordinary C shares of £0.01 each at a premium of £35,490 in line with share options previously granted. These shares were then immediately purchased on the same date by Welcome Furniture EBT Limited as a Trustee of the Welcome Furniture Employee Benefit Trust. Welcome Furniture EBT Limited is a 100% owned subsidiary of Welcome Furniture Group Limited.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
25
Reserves
Other reserves
Other reserves represent the fair value of the shares exchanged as part of the group restructure and the cumulative changes in fair value of investment properties are included within the fair value reserve.
Profit and loss reserves
Cumulative profit and loss net of distributions to owners.
Own shares held by EBT
Welcome Furniture EBT Limited, as Trustee of the Welcome Furniture Employee Benefit Trust, holds 15 Ordinary C shares of £0.01 each in Welcome Furniture Group Limited.
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
77,448
89,455
-
-
Between two and five years
133,302
210,750
-
-
210,750
300,205
-
-
27
Related party transactions
Transactions with related parties
At the year end the amount due from other related parties was £1,194,173 (2024: 1,204,917). The balance arose from the sale of the investment property owned by Welcome Holdings Limited. The sale was made at market value.
Other information
Remuneration paid to close family members in the year amounted to £56,920 (2023: £54,230)
28
Controlling party
The ultimate controlling party is Mr J A Peterson.
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
29
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Loss after taxation
(90,475)
(153,189)
Adjustments for:
Taxation charged
149,840
112,295
Finance costs
510,692
536,691
Investment income
(68,393)
(19,263)
(Gain)/loss on disposal of tangible fixed assets
(140,598)
12,996
(Gain)/loss on disposal of investment property
6,925
Amortisation and impairment of intangible assets
340,000
340,000
Depreciation and impairment of tangible fixed assets
718,745
796,149
Increase in provisions
-
25,000
Movements in working capital:
Decrease/(increase) in stocks
97,126
(11,236)
Decrease/(increase) in debtors
734,948
(4,045,347)
(Decrease)/increase in creditors
(1,094,765)
1,470,451
Cash generated from/(absorbed by) operations
1,157,120
(928,528)
30
Cash generated from operations - company
2025
2024
£
£
Profit after taxation
178,909
42,517
Adjustments for:
Taxation charged
71,798
1,900
Finance costs
338
Movements in working capital:
Increase in debtors
(588,782)
(268,536)
Increase in creditors
337,738
224,119
Cash generated from operations
1
-
WELCOME FURNITURE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
31
Analysis of changes in net debt - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
50,423
(17,554)
32,869
Bank overdrafts
(4,981,241)
577,715
(4,403,526)
(4,930,818)
560,161
(4,370,657)
Borrowings excluding overdrafts
(1,099,645)
(91,098)
(1,190,743)
Obligations under finance leases
(514,686)
31,096
(483,590)
(6,545,149)
500,159
(6,044,990)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr J PetersonMr M A BalaamMr D LingeMr S Montaguefalse10539330bus:Consolidated2024-04-012025-03-31105393302024-04-012025-03-3110539330bus:Director12024-04-012025-03-3110539330bus:Director22024-04-012025-03-3110539330bus:Director32024-04-012025-03-3110539330bus:CompanySecretary12024-04-012025-03-3110539330bus:RegisteredOffice2024-04-012025-03-31105393302025-03-3110539330bus:Consolidated2023-04-012024-03-31105393302023-04-012024-03-3110539330core:RevaluationReservebus:Consolidated2024-04-012025-03-3110539330core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-3110539330bus:Consolidated2025-03-3110539330core:Goodwillbus:Consolidated2025-03-3110539330core:Goodwillbus:Consolidated2024-03-3110539330bus:Consolidated2024-03-3110539330core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3110539330core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3110539330core:PlantMachinerybus:Consolidated2025-03-3110539330core:FurnitureFittingsbus:Consolidated2025-03-3110539330core:MotorVehiclesbus:Consolidated2025-03-3110539330core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3110539330core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3110539330core:PlantMachinerybus:Consolidated2024-03-3110539330core:FurnitureFittingsbus:Consolidated2024-03-3110539330core:MotorVehiclesbus:Consolidated2024-03-31105393302024-03-3110539330core:ShareCapitalbus:Consolidated2025-03-3110539330core:ShareCapitalbus:Consolidated2024-03-3110539330core:SharePremiumbus:Consolidated2025-03-3110539330core:SharePremiumbus:Consolidated2024-03-3110539330core:RevaluationReservebus:Consolidated2025-03-3110539330core:RevaluationReservebus:Consolidated2024-03-3110539330core:CapitalRedemptionReservebus:Consolidated2025-03-3110539330core:CapitalRedemptionReservebus:Consolidated2024-03-3110539330core:OtherMiscellaneousReservebus:Consolidated2025-03-3110539330core:OtherMiscellaneousReservebus:Consolidated2024-03-3110539330core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3110539330core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3110539330core:ShareCapital2025-03-3110539330core:ShareCapital2024-03-3110539330core:SharePremium2025-03-3110539330core:SharePremium2024-03-3110539330core:CapitalRedemptionReserve2025-03-3110539330core:CapitalRedemptionReserve2024-03-3110539330core:OtherMiscellaneousReserve2025-03-3110539330core:OtherMiscellaneousReserve2024-03-3110539330core:RetainedEarningsAccumulatedLosses2025-03-3110539330core:RetainedEarningsAccumulatedLosses2024-03-3110539330core:ShareCapitalbus:Consolidated2023-03-3110539330core:SharePremiumbus:Consolidated2023-03-3110539330core:RevaluationReservebus:Consolidated2023-03-3110539330core:CapitalRedemptionReservebus:Consolidated2023-03-3110539330core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3110539330core:ShareCapital2023-03-3110539330core:SharePremium2023-03-3110539330core:CapitalRedemptionReserve2023-03-3110539330core:RetainedEarningsAccumulatedLosses2023-03-3110539330bus:Consolidated2023-03-31105393302023-03-3110539330core:Goodwill2024-04-012025-03-3110539330core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3110539330core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3110539330core:PlantMachinery2024-04-012025-03-3110539330core:FurnitureFittings2024-04-012025-03-3110539330core:MotorVehicles2024-04-012025-03-3110539330core:UKTaxbus:Consolidated2024-04-012025-03-3110539330core:UKTaxbus:Consolidated2023-04-012024-03-3110539330bus:Consolidated12024-04-012025-03-3110539330bus:Consolidated12023-04-012024-03-3110539330bus:Consolidated22024-04-012025-03-3110539330bus:Consolidated22023-04-012024-03-3110539330bus:Consolidated32024-04-012025-03-3110539330bus:Consolidated32023-04-012024-03-3110539330bus:Consolidated42024-04-012025-03-3110539330bus:Consolidated42023-04-012024-03-3110539330bus:Consolidated52024-04-012025-03-3110539330bus:Consolidated52023-04-012024-03-3110539330core:Goodwillbus:Consolidated2024-03-3110539330core:Goodwillbus:Consolidated2024-04-012025-03-3110539330core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3110539330core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3110539330core:PlantMachinerybus:Consolidated2024-03-3110539330core:FurnitureFittingsbus:Consolidated2024-03-3110539330core:MotorVehiclesbus:Consolidated2024-03-3110539330bus:Consolidated2024-03-3110539330core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3110539330core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3110539330core:PlantMachinerybus:Consolidated2024-04-012025-03-3110539330core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3110539330core:MotorVehiclesbus:Consolidated2024-04-012025-03-3110539330core:PlantMachinery2025-03-3110539330core:PlantMachinery2024-03-3110539330core:MotorVehicles2025-03-3110539330core:MotorVehicles2024-03-3110539330core:Subsidiary12024-04-012025-03-3110539330core:Subsidiary22024-04-012025-03-3110539330core:Subsidiary32024-04-012025-03-3110539330core:Subsidiary112024-04-012025-03-3110539330core:Subsidiary222024-04-012025-03-3110539330core:Subsidiary332024-04-012025-03-3110539330core:CurrentFinancialInstruments2025-03-3110539330core:CurrentFinancialInstruments2024-03-3110539330core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3110539330core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3110539330core:WithinOneYearbus:Consolidated2025-03-3110539330core:WithinOneYearbus:Consolidated2024-03-3110539330core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3110539330core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3110539330core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3110539330core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3110539330core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3110539330core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3110539330core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3110539330core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3110539330core:Non-currentFinancialInstruments2025-03-3110539330core:Non-currentFinancialInstruments2024-03-3110539330core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3110539330core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3110539330core:WithinOneYear2025-03-3110539330core:WithinOneYear2024-03-3110539330core:BetweenTwoFiveYearsbus:Consolidated2025-03-3110539330core:BetweenTwoFiveYearsbus:Consolidated2024-03-3110539330core:BetweenTwoFiveYears2025-03-3110539330core:BetweenTwoFiveYears2024-03-3110539330bus:PrivateLimitedCompanyLtd2024-04-012025-03-3110539330bus:FRS1022024-04-012025-03-3110539330bus:Audited2024-04-012025-03-3110539330bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3110539330bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP