Company registration number 04558561 (England and Wales)
S & D SEALANTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
S & D SEALANTS LIMITED
COMPANY INFORMATION
DIRECTORS
Mr A J Woodhouse
Mr N A H Jones
Mr V P I Johnson
Mrs J Jones
Ms R C Clement
(Appointed 1 July 2025)
SECRETARY
Ms R C Clement
COMPANY NUMBER
04558561
REGISTERED OFFICE
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
AUDITOR
Kilsby & Williams LLP
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
S & D SEALANTS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Group statement of comprehensive income
10
Group balance sheet
11 - 12
Company balance sheet
13 - 14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17 - 18
Notes to the financial statements
19 - 41
S & D SEALANTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
PRINCIPAL ACTIVITIES
The principal activity of the group is the operation of sealant application services, sale of sealant and adhesives, and cosmetic repairs.
REVIEW OF THE BUSINESS
The directors aim to present a balanced and comprehensive report of the development and performance of the group during the year and its position at the year end. Our report is consistent with the size and nature of the business and is written in the context of the risks and uncertainties of the business environment the group operates in.
Sealant prices have increased substantially and look set to continue to rise as stock availability remains key. The company has continued to grow the customer base through investment in marketing and expansion into more warehouse locations.
The position of the company is strong with a robust balance sheet. As such, together with the strength and stability of the related parties the group is well positioned to continue its track record of success and its position as a leading sealants and finishing group in South Wales.
PRINCIPAL RISKS AND UNCERTAINTIES
The main risks to the company are the normal risks attaching to any similar sized business operating in this industry. The company maintained a strong performance despite difficulties in the marketplace and wider economy, and management believe that their unique offering of value for money, customer service and product availability will continue to enable it to expand. The directors, along with senior management, actively manage the group on a day to day basis so that when risks materialise they can be be addressed in a prompt and effective manner.
Trade for the current year has notable decreased. The trading results for 2024 are affected by factors such as global inflationary pressures, rising interest rates, rising material and labour costs, and the wider costs of living pressures. These influences have all had a significant impact on the construction output within the industry which has, in turn, had a negative impact on the groups' trading levels.
The directors feel that the group is in a strong position to face any coming uncertainties that may arise.
KEY PERFORMANCE INDICATORS
The directors believe the main performance indicators are turnover, gross profit margin and EBITDA. Performance of the group is as follows:
2024
2023
£'000
£'000
Turnover
21,067
20,403
Gross profit
5,448
6,016
Gross profit (%)
25.86%
29.48%
EBITDA
14
1,275
S & D SEALANTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Mr N A H Jones
Director
14 October 2025
S & D SEALANTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
RESULTS AND DIVIDENDS
The results for the year are set out on page 10.
Ordinary dividends were paid amounting to £161,600. 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 A J Woodhouse
Mr N A H Jones
Mr V P I Johnson
Mrs J Jones
Ms R C Clement
(Appointed 1 July 2025)
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:
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.
S & D SEALANTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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 N A H Jones
DIRECTOR
14 October 2025
S & D SEALANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF S & D SEALANTS LIMITED
- 5 -
Opinion
We have audited the financial statements of S & D Sealants Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
S & D SEALANTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF S & D SEALANTS LIMITED
- 6 -
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.
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.
S & D SEALANTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF S & D SEALANTS LIMITED
- 7 -
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.
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:
We gained an understanding of the legal and regulatory framework applicable to the group and parent company and the industry in which it operates, and considered the risk of acts by the group and parent company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
S & D SEALANTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF S & D SEALANTS LIMITED
- 8 -
•
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. 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.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
•
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group's or the parent company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern.
•
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
•
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
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.
S & D SEALANTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF S & D SEALANTS LIMITED
- 9 -
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Simon Tee
Senior Statutory Auditor
For and on behalf of
Kilsby & Williams LLP
Chartered accountants & statutory auditor
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
3 November 2025
S & D SEALANTS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
TURNOVER
3
21,067,119
20,403,338
Cost of sales
(15,618,983)
(14,387,794)
GROSS PROFIT
5,448,136
6,015,544
Administrative expenses
(6,474,085)
(5,765,641)
Other operating income
39,247
7,200
OPERATING (LOSS)/PROFIT
4
(986,702)
257,103
Interest receivable and similar income
7
66,363
43,215
Interest payable and similar expenses
8
(244,647)
(213,050)
(LOSS)/PROFIT BEFORE TAXATION
(1,164,986)
87,268
Tax on (loss)/profit
9
258,656
(57,732)
(LOSS)/PROFIT FOR THE FINANCIAL YEAR
26
(906,330)
29,536
OTHER COMPREHENSIVE INCOME
Currency translation gain arising in the year
1,853
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
(904,477)
29,536
(Loss)/profit 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.
S & D SEALANTS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
FIXED ASSETS
Goodwill
11
125,022
176,031
Tangible assets
12
3,551,538
3,716,230
Investment property
13
250,000
225,873
3,926,560
4,118,134
CURRENT ASSETS
Stocks
16
447,702
693,686
Debtors
17
4,759,107
4,515,494
Cash at bank and in hand
2,003,220
3,621,617
7,210,029
8,830,797
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
18
(7,036,703)
(7,217,792)
NET CURRENT ASSETS
173,326
1,613,005
TOTAL ASSETS LESS CURRENT LIABILITIES
4,099,886
5,731,139
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
19
(396,743)
(946,495)
PROVISIONS FOR LIABILITIES
Provisions
22
(406,443)
(266,619)
Deferred tax liability
23
(656,927)
(812,175)
NET ASSETS
2,639,773
3,705,850
CAPITAL AND RESERVES
Called up share capital
25
115
115
Other reserves
1,853
Profit and loss reserves
26
2,637,805
3,705,735
TOTAL EQUITY
2,639,773
3,705,850
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
S & D SEALANTS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 12 -
The financial statements were approved by the board of directors and authorised for issue on 14 October 2025 and are signed on its behalf by:
14 October 2025
Mr N A H Jones
Director
Company registration number 04558561 (England and Wales)
S & D SEALANTS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
FIXED ASSETS
Goodwill
11
125,022
176,031
Tangible assets
12
3,460,543
3,615,039
Investment property
13
250,000
225,873
Investments
14
104
101
3,835,669
4,017,044
CURRENT ASSETS
Stocks
16
41,969
56,657
Debtors
17
4,198,688
4,107,171
Cash at bank and in hand
889,441
1,739,581
5,130,098
5,903,409
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
18
(5,377,693)
(5,397,393)
NET CURRENT (LIABILITIES)/ASSETS
(247,595)
506,016
TOTAL ASSETS LESS CURRENT LIABILITIES
3,588,074
4,523,060
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
19
(357,868)
(804,447)
PROVISIONS FOR LIABILITIES
Provisions
22
(406,443)
(266,619)
Deferred tax liability
23
(656,927)
(787,152)
NET ASSETS
2,166,836
2,664,842
CAPITAL AND RESERVES
Called up share capital
25
115
115
Profit and loss reserves
26
2,166,721
2,664,727
TOTAL EQUITY
2,166,836
2,664,842
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £336,406 (2023 - £305,597 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
S & D SEALANTS LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 14 -
The financial statements were approved by the board of directors and authorised for issue on 14 October 2025 and are signed on its behalf by:
14 October 2025
Mr N A H Jones
Director
Company registration number 04558561 (England and Wales)
S & D SEALANTS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
Share capital
Currency translation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
BALANCE AT 1 JANUARY 2023
115
4,137,799
4,137,914
YEAR ENDED 31 DECEMBER 2023:
Profit and total comprehensive income
-
-
29,536
29,536
Dividends
10
-
-
(461,600)
(461,600)
BALANCE AT 31 DECEMBER 2023
115
3,705,735
3,705,850
YEAR ENDED 31 DECEMBER 2024:
Loss for the year
-
-
(906,330)
(906,330)
Other comprehensive income:
Currency translation differences
-
1,853
1,853
Total comprehensive income
-
1,853
(906,330)
(904,477)
Dividends
10
-
-
(161,600)
(161,600)
BALANCE AT 31 DECEMBER 2024
115
1,853
2,637,805
2,639,773
S & D SEALANTS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
BALANCE AT 1 JANUARY 2023
115
2,820,730
2,820,845
YEAR ENDED 31 DECEMBER 2023:
Profit and total comprehensive income for the year
-
305,597
305,597
Dividends
10
-
(461,600)
(461,600)
BALANCE AT 31 DECEMBER 2023
115
2,664,727
2,664,842
YEAR ENDED 31 DECEMBER 2024:
Profit and total comprehensive income
-
(336,406)
(336,406)
Dividends
10
-
(161,600)
(161,600)
BALANCE AT 31 DECEMBER 2024
115
2,166,721
2,166,836
S & D SEALANTS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2024
2023
Notes
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Profit/(loss) for the year after tax
(906,330)
29,536
Adjustments for:
Taxation (credited)/charged
(258,656)
57,732
Finance costs
244,647
213,050
Investment income
(66,363)
(43,215)
Loss/(gain) on disposal of tangible fixed assets
3,729
(87,184)
Fair value gain on investment properties
(24,127)
Amortisation and impairment of intangible assets
51,009
51,009
Depreciation and impairment of tangible fixed assets
949,447
966,629
Increase in provisions
139,824
92,000
Movements in working capital:
Decrease in stocks
245,984
284,513
(Increase)/decrease in debtors
(125,383)
193,041
Increase in creditors
236,075
551,880
Cash generated from operations
489,856
2,308,991
Interest received
66,363
43,215
Interest paid
(244,647)
(68,251)
Income taxes paid
(23,469)
(260,180)
Net cash inflow from operating activities
288,103
2,023,775
INVESTING ACTIVITIES
Purchase of tangible fixed assets
(306,751)
(326,537)
Proceeds from disposal of tangible fixed assets
428,599
507,572
Net cash generated from investing activities
121,848
181,035
FINANCING ACTIVITIES
Repayment of bank loans
(418,727)
(609,817)
Payment of finance leases obligations
(1,332,469)
(1,213,120)
Dividends paid to equity shareholders
(161,600)
(461,600)
Directors loan movement
(117,405)
-
Net cash generated from financing activities
(2,030,201)
(2,284,537)
S & D SEALANTS LIMITED
GROUP STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
- 18 -
NET INCREASE IN CASH AND CASH EQUIVALENTS
(1,620,250)
(79,727)
Cash and cash equivalents at beginning of year
3,621,617
(3,701,344)
Effect of foreign exchange rates
1,853
CASH AND CASH EQUIVALENTS AT END OF YEAR
2,003,220
3,621,617
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
1
ACCOUNTING POLICIES
Company information
S & D Sealants Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Cedar House, Hazell Drive, Newport, South Wales, NP10 8FY.
The group consists of S & D Sealants Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 20 -
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company S & D Sealants Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
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.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 21 -
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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 25 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:
Leasehold land and buildings
Over the term of the lease
Plant and machinery
20% - 50% Straight line
Fixtures and fittings
20% Straight line
Equipment
20% Straight line
Motor vehicles
20% - 25% Straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 22 -
1.8
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 23 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 24 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
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.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 25 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
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.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 26 -
1.19
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
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.
Provisions
Provisions are included against bad debts and against short shelf-life stock. These provisions require management's best estimate of the costs that will be incurred based on contractual agreements and historical experience, current knowledge of the trading difficulties of customers and review of stock movements following the period end.
Useful economic life of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
3
TURNOVER AND OTHER REVENUE
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
21,067,119
20,403,338
2024
2023
£
£
Other revenue
Interest income
66,363
43,215
4
OPERATING (LOSS)/PROFIT
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
11,410
11,025
Depreciation of owned tangible fixed assets
949,447
966,629
Loss/(profit) on disposal of tangible fixed assets
3,729
(87,184)
Amortisation of intangible assets
51,009
51,009
Operating lease charges
171,829
108,209
5
EMPLOYEES
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Production staff
122
119
107
108
Admin staff
42
39
42
39
Total
164
158
149
147
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
EMPLOYEES
(Continued)
- 28 -
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
8,964,503
7,437,937
8,326,338
6,934,384
Social security costs
90,990
66,405
-
-
Pension costs
282,641
225,473
274,295
225,473
9,338,134
7,729,815
8,600,633
7,159,857
6
DIRECTORS' REMUNERATION
2024
2023
£
£
Remuneration for qualifying services
61,122
19,896
7
INTEREST RECEIVABLE AND SIMILAR INCOME
2024
2023
£
£
Interest income
Interest on bank deposits
66,363
43,215
8
INTEREST PAYABLE AND SIMILAR EXPENSES
2024
2023
£
£
Interest on bank overdrafts and loans
54,351
63,394
Interest on finance leases and hire purchase contracts
107,781
81,405
Other interest
82,515
68,251
Total finance costs
244,647
213,050
9
TAXATION
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
41,120
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
TAXATION
2024
2023
£
£
(Continued)
- 29 -
Deferred tax
Origination and reversal of timing differences
(258,656)
16,612
Total tax (credit)/charge
(258,656)
57,732
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(1,164,986)
87,268
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(291,247)
21,817
Tax effect of expenses that are not deductible in determining taxable profit
27,953
(52,570)
Tax effect of income not taxable in determining taxable profit
95,000
Depreciation on assets not qualifying for tax allowances
4,638
Effect of capital allowances and depreciation
4,423
Different UK tax rate on some earnings
(11,504)
Effect of a change in the rate of tax
566
Taxation (credit)/charge
(258,656)
57,732
10
DIVIDENDS
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
161,600
461,600
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
11
INTANGIBLE FIXED ASSETS
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
2,047,407
Amortisation and impairment
At 1 January 2024
1,871,376
Amortisation charged for the year
51,009
At 31 December 2024
1,922,385
Carrying amount
At 31 December 2024
125,022
At 31 December 2023
176,031
Company
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
1,302,001
Amortisation and impairment
At 1 January 2024
1,125,970
Amortisation charged for the year
51,009
At 31 December 2024
1,176,979
Carrying amount
At 31 December 2024
125,022
At 31 December 2023
176,031
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
12
TANGIBLE FIXED ASSETS
Group
Leasehold land and buildings
Plant and machinery
Fixtures and fittings
Equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
512,997
234,880
32,044
113,570
4,381,104
5,274,595
Additions
138,873
37,854
17,750
9,888
1,012,718
1,217,083
Disposals
(4,100)
(807,403)
(811,503)
At 31 December 2024
651,870
268,634
49,794
123,458
4,586,419
5,680,175
Depreciation and impairment
At 1 January 2024
343,934
103,321
15,869
64,012
1,031,229
1,558,365
Depreciation charged in the year
66,321
38,209
7,707
21,968
815,242
949,447
Eliminated in respect of disposals
(4,100)
(375,075)
(379,175)
At 31 December 2024
410,255
137,430
23,576
85,980
1,471,396
2,128,637
Carrying amount
At 31 December 2024
241,615
131,204
26,218
37,478
3,115,023
3,551,538
At 31 December 2023
169,063
131,559
16,175
49,558
3,349,875
3,716,230
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
TANGIBLE FIXED ASSETS
(Continued)
- 32 -
Company
Leasehold land and buildings
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
416,047
234,880
4,352,329
5,003,256
Additions
138,873
37,854
991,607
1,168,334
Disposals
(4,100)
(779,403)
(783,503)
At 31 December 2024
554,920
268,634
4,564,533
5,388,087
Depreciation and impairment
At 1 January 2024
259,629
103,321
1,025,267
1,388,217
Depreciation charged in the year
60,219
38,209
814,241
912,669
Eliminated in respect of disposals
(4,100)
(369,242)
(373,342)
At 31 December 2024
319,848
137,430
1,470,266
1,927,544
Carrying amount
At 31 December 2024
235,072
131,204
3,094,267
3,460,543
At 31 December 2023
156,418
131,559
3,327,062
3,615,039
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
£
£
£
£
Fixtures and fittings
10,794
15,111
Motor vehicles
3,848,984
3,204,148
3,848,984
3,204,148
3,859,778
3,219,259
3,848,984
3,204,148
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
13
INVESTMENT PROPERTY
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024
225,873
225,873
Net gains or losses through fair value adjustments
24,127
24,127
At 31 December 2024
250,000
250,000
The fair value of the investment property has been arrived at on the basis of a valuation carried out at 28 February 2025 by Dawsons Property Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors do not consider the value of the property to be materially different at the year end.
If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Cost
225,873
225,873
225,873
225,873
Accumulated depreciation
-
-
-
-
Carrying amount
225,873
225,873
225,873
225,873
14
FIXED ASSET INVESTMENTS
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
104
101
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
FIXED ASSET INVESTMENTS
(Continued)
- 34 -
MOVEMENTS IN FIXED ASSET INVESTMENTS
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
101
Additions
3
At 31 December 2024
104
Carrying amount
At 31 December 2024
104
At 31 December 2023
101
15
SUBSIDIARIES
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Solseal Limited
Unit 16A Norman Way, Severn Bridge Industrial Estate, Caldicot, NP26 5PY
Ordinary
100.00
SD Europe B.V
Hazell Drive, Cedar House, Newport, NP10 8FY
Ordinary
100.00
Solseal B.V
1261 WZ Blaricum, Binnendelta 1H
Ordinary
100.00
SD Team B.V
1261 WZ Blaricum, Binnendelta 1H
Ordinary
100.00
S&D Marine Interiors Ltd
Hazell Drive, Cedar House, Newport, NP10 8FY
Ordinary
100.00
-
16
STOCKS
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
447,702
693,686
41,969
56,657
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
17
DEBTORS
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,471,800
2,669,064
2,121,693
2,197,426
Other debtors
1,370,854
946,603
1,374,876
1,025,603
Prepayments and accrued income
813,045
899,827
702,119
884,142
4,655,699
4,515,494
4,198,688
4,107,171
Amounts falling due after more than one year:
Deferred tax asset (note 23)
103,408
Total debtors
4,759,107
4,515,494
4,198,688
4,107,171
18
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
294,561
417,711
165,795
256,890
Obligations under finance leases
21
966,478
1,115,150
956,265
1,103,732
Trade creditors
2,582,630
2,837,445
824,247
738,970
Amounts owed to group undertakings
687,221
559,950
Corporation tax payable
17,651
41,120
17,651
Other taxation and social security
228,073
276,045
179,059
187,495
Other creditors
1,554,383
1,452,459
1,514,574
1,522,239
Accruals and deferred income
1,392,927
1,077,862
1,032,881
1,028,117
7,036,703
7,217,792
5,377,693
5,397,393
The above obligations under finance lease are secured over the assets to which they relate.
Included within other creditors is an amount of £965,870 (2023 - £1,019,326) secured on debtors.
The bank loan is secured by the group.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
19
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
58,609
354,186
48,528
215,484
Obligations under finance leases
21
318,844
592,309
309,340
588,963
Other creditors
19,290
396,743
946,495
357,868
804,447
The above obligations under finance lease are secured over the assets to which they relate.
The bank loan is secured by the group.
20
LOANS AND OVERDRAFTS
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
353,170
771,897
214,323
472,374
Payable within one year
294,561
417,711
165,795
256,890
Payable after one year
58,609
354,186
48,528
215,484
The bank loan is secured by the group.
21
FINANCE LEASE OBLIGATIONS
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,064,071
1,230,387
1,053,403
1,220,109
In two to five years
290,663
594,126
280,463
589,059
1,354,734
1,824,513
1,333,866
1,809,168
Less: future finance charges
(69,412)
(117,054)
(68,261)
(116,473)
1,285,322
1,707,459
1,265,605
1,692,695
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
FINANCE LEASE OBLIGATIONS
(Continued)
- 37 -
Finance lease payments represent rentals payable by the company or group for certain fixed assets. 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 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
£
£
£
£
406,443
266,619
406,443
266,619
Movements on provisions:
Group
£
At 1 January 2024
266,619
Additional provisions in the year
139,824
At 31 December 2024
406,443
Warranties
Company
£
At 1 January 2024
266,619
Additional provisions in the year
139,824
At 31 December 2024
406,443
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
23
DEFERRED TAXATION
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
879,256
848,677
(17,563)
-
Tax losses
(222,329)
-
120,971
-
Revaluations
-
(36,502)
-
-
656,927
812,175
103,408
-
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Accelerated capital allowances
879,256
823,654
-
-
Tax losses
(222,329)
-
-
-
Revaluations
-
(36,502)
-
-
656,927
787,152
-
-
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
812,175
787,152
Credit to profit or loss
(258,656)
(130,225)
Liability at 31 December 2024
553,519
656,927
The deferred tax asset set out above is expected to reverse within 1 - 2 years and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 1 - 2 years and relates to accelerated capital allowances that are expected to mature within the same period.
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 39 -
24
RETIREMENT BENEFIT SCHEMES
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
282,641
225,473
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.
25
SHARE CAPITAL
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
90
90
115
115
Ordinary A shares of £1 each
10
10
-
-
Ordinary B shares of £1 each
10
10
-
-
Ordinary C shares of £1 each
2
5
-
-
Ordinary D shares of £1 each
1
-
-
-
Ordinary E shares of £1 each
1
-
-
-
Ordinary F shares of £1 each
1
-
-
-
During the financial year 3 £1 Ordinary C shares were converted into 1 £1 Ordinary D share, 1 £1 Ordinary E share and 1 £1 Ordinary F share.
The total nominal value of the share capital remained unchanged.
26
PROFIT AND LOSS RESERVES
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
3,705,735
4,137,799
2,664,727
2,820,730
Profit/(loss) for the year
(906,330)
29,536
(336,406)
305,597
Dividends
(161,600)
(461,600)
(161,600)
(461,600)
At the end of the year
2,637,805
3,705,735
2,166,721
2,664,727
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
26
PROFIT AND LOSS RESERVES
(Continued)
- 40 -
Group
Company
2024
2023
2024
2023
£
£
£
£
Non-distributable profits included above
At the beginning of the year
-
-
-
-
Non distributable profits in the year
24,127
-
24,127
-
At the end of the year
24,127
-
24,127
-
Distributable profits
2,613,678
3,705,735
2,142,594
2,664,727
27
OPERATING LEASE COMMITMENTS
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
51,700
68,200
34,100
50,600
Between two and five years
130,538
157,300
66,005
86,900
In over five years
992
24,933
992
13,200
183,230
250,433
101,097
150,700
S & D SEALANTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 41 -
28
ANALYSIS OF CHANGES IN NET FUNDS - GROUP
1 January 2024
Cash flows
New finance leases
Exchange rate movements
31 December 2024
£
£
£
£
£
Cash at bank and in hand
3,621,617
(1,620,250)
-
1,853
2,003,220
Borrowings excluding overdrafts
(771,897)
418,727
-
-
(353,170)
Obligations under finance leases
(1,707,459)
1,332,469
(910,332)
-
(1,285,322)
1,142,261
130,946
(910,332)
1,853
364,728
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr A J WoodhouseMr N A H JonesMr V P I JohnsonMrs J JonesMs R C ClementMs R C Clementfalse04558561bus:Consolidated2024-01-012024-12-31045585612024-01-012024-12-3104558561bus:Director12024-01-012024-12-3104558561bus:Director22024-01-012024-12-3104558561bus:Director32024-01-012024-12-3104558561bus:Director42024-01-012024-12-3104558561bus:CompanySecretaryDirector12024-01-012024-12-3104558561bus:CompanySecretary12024-01-012024-12-3104558561bus:Director52024-01-012024-12-3104558561bus:RegisteredOffice2024-01-012024-12-31045585612024-12-3104558561bus:Consolidated2023-01-012023-12-31045585612023-01-012023-12-3104558561core:ForeignCurrencyTranslationReservebus:Consolidated2024-01-012024-12-3104558561core:ForeignCurrencyTranslationReservebus:Consolidated2023-01-012023-12-3104558561core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3104558561bus:Consolidated2024-12-3104558561core:Goodwillbus:Consolidated2024-12-3104558561core:Goodwillbus:Consolidated2023-12-3104558561core:Goodwill2024-12-3104558561core:Goodwill2023-12-3104558561bus:Consolidated2023-12-31045585612023-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3104558561core:PlantMachinerybus:Consolidated2024-12-3104558561core:FurnitureFittingsbus:Consolidated2024-12-3104558561core:ComputerEquipmentbus:Consolidated2024-12-3104558561core:MotorVehiclesbus:Consolidated2024-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3104558561core:PlantMachinerybus:Consolidated2023-12-3104558561core:FurnitureFittingsbus:Consolidated2023-12-3104558561core:ComputerEquipmentbus:Consolidated2023-12-3104558561core:MotorVehiclesbus:Consolidated2023-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3104558561core:PlantMachinery2024-12-3104558561core:MotorVehicles2024-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104558561core:PlantMachinery2023-12-3104558561core:MotorVehicles2023-12-3104558561core:ShareCapitalbus:Consolidated2024-12-3104558561core:ShareCapitalbus:Consolidated2023-12-3104558561core:OtherMiscellaneousReservebus:Consolidated2024-12-3104558561core:OtherMiscellaneousReservebus:Consolidated2023-12-3104558561core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3104558561core:ShareCapital2024-12-3104558561core:ShareCapital2023-12-3104558561core:RetainedEarningsAccumulatedLosses2024-12-3104558561core:RetainedEarningsAccumulatedLosses2023-12-3104558561core:ShareCapitalbus:Consolidated2022-12-3104558561core:ForeignCurrencyTranslationReservebus:Consolidated2022-12-31045585612022-12-3104558561core:ForeignCurrencyTranslationReservebus:Consolidated2023-12-3104558561core:ForeignCurrencyTranslationReservebus:Consolidated2024-12-3104558561core:ShareCapital2022-12-3104558561core:RetainedEarningsAccumulatedLosses2022-12-3104558561core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3104558561core:Goodwill2024-01-012024-12-3104558561core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3104558561core:PlantMachinery2024-01-012024-12-3104558561core:FurnitureFittings2024-01-012024-12-3104558561core:ComputerEquipment2024-01-012024-12-3104558561core:MotorVehicles2024-01-012024-12-3104558561core:UKTaxbus:Consolidated2024-01-012024-12-3104558561core:UKTaxbus:Consolidated2023-01-012023-12-3104558561bus:Consolidated12024-01-012024-12-3104558561bus:Consolidated12023-01-012023-12-3104558561bus:Consolidated22024-01-012024-12-3104558561bus:Consolidated22023-01-012023-12-3104558561bus:Consolidated32024-01-012024-12-3104558561bus:Consolidated32023-01-012023-12-3104558561core:Goodwillbus:Consolidated2023-12-3104558561core:Goodwill2023-12-3104558561core:Goodwillbus:Consolidated2024-01-012024-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3104558561core:PlantMachinerybus:Consolidated2023-12-3104558561core:FurnitureFittingsbus:Consolidated2023-12-3104558561core:ComputerEquipmentbus:Consolidated2023-12-3104558561core:MotorVehiclesbus:Consolidated2023-12-3104558561bus:Consolidated2023-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104558561core:PlantMachinery2023-12-3104558561core:MotorVehicles2023-12-31045585612023-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3104558561core:PlantMachinerybus:Consolidated2024-01-012024-12-3104558561core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3104558561core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3104558561core:MotorVehiclesbus:Consolidated2024-01-012024-12-3104558561core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3104558561core:FurnitureFittings2024-12-3104558561core:FurnitureFittings2023-12-3104558561core:Subsidiary12024-01-012024-12-3104558561core:Subsidiary22024-01-012024-12-3104558561core:Subsidiary32024-01-012024-12-3104558561core:Subsidiary42024-01-012024-12-3104558561core:Subsidiary52024-01-012024-12-3104558561core:Subsidiary112024-01-012024-12-3104558561core:Subsidiary222024-01-012024-12-3104558561core:Subsidiary332024-01-012024-12-3104558561core:Subsidiary442024-01-012024-12-3104558561core:CurrentFinancialInstruments2024-12-3104558561core:CurrentFinancialInstruments2023-12-3104558561core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3104558561core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3104558561core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3104558561core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3104558561core:Non-currentFinancialInstruments2024-12-3104558561core:Non-currentFinancialInstruments2023-12-3104558561core:WithinOneYearbus:Consolidated2024-12-3104558561core:WithinOneYearbus:Consolidated2023-12-3104558561core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104558561core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104558561core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3104558561core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3104558561core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-3104558561core:WithinOneYear2024-12-3104558561core:WithinOneYear2023-12-3104558561core:BetweenTwoFiveYearsbus:Consolidated2024-12-3104558561core:BetweenTwoFiveYearsbus:Consolidated2023-12-3104558561core:BetweenTwoFiveYears2024-12-3104558561core:BetweenTwoFiveYears2023-12-3104558561bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104558561bus:FRS1022024-01-012024-12-3104558561bus:Audited2024-01-012024-12-3104558561bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3104558561bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP