|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
Contents |
Pages |
|
|
|
OFFICERS AND PROFESSIONAL ADVISERS |
|
The board of directors |
|
|
|
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & Statutory Auditor |
|
|
35 Westgate |
|
|
Huddersfield |
|
|
HD1 1PA |
|
|
Bankers |
|
|
33 Piccadilly |
|
|
PO Box 2027, Parklands |
|
|
De Havilland Way |
|
|
Horwich |
|
|
BL6 4YU |
|
|
|
|
STRATEGIC REPORT |
|
|
|
|
Director |
Director |
|
|
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
Director |
|
|
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & Statutory Auditor |
|
35 Westgate |
|
Huddersfield |
|
HD1 1PA |
|
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
(
|
(
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
(
|
(
|
|
|
------------ |
------------ |
||
|
Operating profit/(loss) |
5 |
|
(
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
(
|
(
|
|
------------ |
------------ |
||
|
Loss before taxation |
(
|
(
|
|
|
Tax on loss |
11 |
|
|
|
------------ |
------------ |
||
|
Profit/(loss) for the financial year and total comprehensive income |
|
(
|
|
|
------------ |
------------ |
||
|
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Intangible assets |
12 |
|
|
|
Tangible assets |
13 |
|
|
|
------------- |
------------- |
||
|
|
|
||
|
Stocks |
15 |
|
|
|
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------- |
------------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
------------- |
------------- |
||
|
Net current assets |
|
|
|
|
------------- |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
Taxation including deferred tax |
19 |
– |
|
|
------------- |
------------- |
||
|
Net assets |
|
|
|
|
------------- |
------------- |
||
|
Called up share capital |
22 |
|
|
|
Profit and loss account |
23 |
|
|
|
------------- |
------------- |
||
|
Shareholders funds |
|
|
|
|
------------- |
------------- |
||
|
|
|
|
Director |
Director |
|
|
|
COMPANY STATEMENT OF FINANCIAL POSITION |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Intangible assets |
12 |
|
– |
|
Tangible assets |
13 |
|
|
|
Investments |
14 |
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Stocks |
15 |
|
|
|
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------- |
------------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
------------- |
------------- |
||
|
Net current assets |
|
|
|
|
------------- |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Taxation including deferred tax |
19 |
|
|
|
------------- |
------------- |
||
|
Net assets |
|
|
|
|
------------- |
------------- |
||
|
Called up share capital |
22 |
|
|
|
Profit and loss account |
23 |
|
|
|
------------- |
------------- |
||
|
Shareholders funds |
|
|
|
|
------------- |
------------- |
||
|
|
|
|
Director |
Director |
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Profit and loss account |
Total |
|
|
£ |
£ |
£ |
|
|
At 1 January 2023 |
|
|
|
|
Loss for the year |
(
|
(
|
|
|
------------ |
------------- |
------------- |
|
|
Total comprehensive income for the year |
– |
(
|
(
|
|
At 31 December 2023 |
|
|
|
|
Profit for the year |
|
|
|
|
------------ |
------------- |
------------- |
|
|
Total comprehensive income for the year |
– |
|
|
|
------------ |
------------- |
------------- |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------- |
------------- |
|
|
|
|
COMPANY STATEMENT OF CHANGES IN EQUITY |
|
Called up share capital |
Profit and loss account |
Total |
|
|
£ |
£ |
£ |
|
|
At 1 January 2023 |
|
|
|
|
Profit for the year |
|
|
|
|
------------ |
------------- |
------------- |
|
|
Total comprehensive income for the year |
– |
|
|
|
At 31 December 2023 |
|
|
|
|
Profit for the year |
|
|
|
|
------------ |
------------- |
------------- |
|
|
Total comprehensive income for the year |
– |
|
|
|
------------ |
------------- |
------------- |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------- |
------------- |
|
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit/(loss) for the financial year |
|
(
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Tax on profit |
(
|
(
|
|
Changes in: |
||
|
Stocks |
(
|
(
|
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
(
|
|
------------ |
------------ |
|
|
Cash generated from operations |
(
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
– |
(
|
|
Purchase of intangible assets |
(
|
– |
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Proceeds from loans from group undertakings |
|
|
|
Payment of loans to group undertakings |
(
|
– |
|
------------ |
------------ |
|
|
Net cash (used in)/from financing activities |
(
|
|
|
------------ |
------------ |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
9,053,510 |
10,168,237 |
|
------------ |
------------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------- |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
Goodwill |
- |
|
|
|
Product development |
- |
|
|
|
Freehold land & buildings |
- |
|
|
|
Leasehold improvements |
- |
|
|
|
Plant & machinery |
- |
|
|
|
Fixtures & fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
– |
(
|
|
Research and development expenditure written off |
|
|
|
Foreign exchange differences |
|
– |
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
Interest on corporation tax |
– |
|
|
Other interest receivable and similar income |
|
– |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Group loan interest |
|
|
|
Other interest |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Adjustments in respect of prior periods |
|
(
|
|
Origination and reversal of timing differences |
|
(
|
|
Underprovision prior year |
(
|
– |
|
------------ |
------------ |
|
|
Total deferred tax |
(
|
(
|
|
------------ |
------------ |
|
|
Tax on profit |
(
|
(
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Loss on ordinary activities before taxation |
(
|
(
|
|
------------ |
------------ |
|
|
Loss on ordinary activities by rate of tax |
(
|
(
|
|
Adjustment to tax charge in respect of prior periods |
|
(
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
Utilisation of tax losses |
– |
(
|
|
Movement in deferred tax not recognised |
(
|
(
|
|
------------ |
------------ |
|
|
Tax on profit |
(
|
(
|
|
------------ |
------------ |
|
|
Group |
Goodwill |
Development costs |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 January 2024 |
|
– |
|
|
Additions from internal developments |
– |
|
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Amortisation |
|||
|
At 1 January 2024 |
|
– |
|
|
Charge for the year |
|
|
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Carrying amount |
|||
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2023 |
|
– |
|
|
------------ |
------------ |
------------ |
|
|
Company |
Development costs |
|
£ |
|
|
Cost |
|
|
At 1 January 2024 |
– |
|
Additions from internal developments |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Amortisation |
|
|
At 1 January 2024 |
– |
|
Charge for the year |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
At 31 December 2023 |
– |
|
------------ |
|
|
Group |
Freehold property |
Short leasehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
Depreciation |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
Carrying amount |
||||||
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
At 31 Dec 2023 |
|
|
|
|
|
|
|
------------- |
------------ |
------------- |
------------ |
------------ |
------------- |
|
|
Company |
Freehold property |
Short leasehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
Depreciation |
||||||
|
At 1 Jan 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
Carrying amount |
||||||
|
At 31 Dec 2024 |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
At 31 Dec 2023 |
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 January 2024 and 31 December 2024 |
|
|
------------ |
|
|
Impairment |
|
|
At 1 January 2024 and 31 December 2024 |
– |
|
------------ |
|
|
Carrying amount |
|
|
At 1 January 2024 and 31 December 2024 |
|
|
------------ |
|
|
At 31 December 2023 |
|
|
------------ |
|
|
Registered office |
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
|||
|
|
Cakemore Road, Rowley Regis, B65 0QL |
Ordinary |
100 |
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Raw materials and WIP / finished goods |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
|
|
|
Amounts owed by group undertakings |
|
|
|
|
|
Deferred tax asset |
|
– |
– |
– |
|
Called up share capital not paid |
|
|
– |
– |
|
Prepayments and accrued income |
|
|
|
|
|
Corporation tax repayable |
|
|
|
– |
|
VAT |
– |
|
– |
– |
|
Other debtors |
|
|
|
|
|
------------- |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------- |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade creditors |
|
|
|
|
|
Amounts owed to group undertakings |
|
|
|
|
|
Accruals and deferred income |
|
|
|
|
|
Corporation tax |
– |
– |
– |
|
|
Social security and other taxes |
|
|
|
|
|
Other creditors |
|
|
|
|
|
------------- |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------- |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Amounts owed to group undertakings |
|
|
– |
– |
|
------------- |
------------- |
------------ |
------------ |
|
|
Group |
Deferred tax (note 20) |
|
£ |
|
|
At 1 January 2024 |
|
|
Charge against provision |
(
|
|
------------ |
|
|
At 31 December 2024 |
– |
|
------------ |
|
|
Company |
Deferred tax (note 20) |
|
£ |
|
|
At 1 January 2024 |
|
|
Charge against provision |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in debtors (note 16) |
|
– |
– |
– |
|
Included in provisions (note 19) |
– |
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
(
|
(
|
(
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
|
|
Unused tax losses |
(
|
(
|
– |
– |
|
Provisions |
(
|
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
(593,971) |
30,690 |
836,739 |
587,266 |
|
|
------------ |
------------ |
------------ |
------------ |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
10,000 |
|
10,000 |
|
------------ |
------------ |
------------ |
------------ |
|
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(5,237,991) |
|
|
Debt due within one year |
(4,515,934) |
847,443 |
(3,668,491) |
|
Debt due after one year |
(10,000,000) |
– |
(10,000,000) |
|
------------- |
------------ |
------------- |
|
|
(
|
(
|
(
|
|
|
------------- |
------------ |
------------- |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS (continued) |