Company registration number 08204406 (England and Wales)
AFFORDABLE ALUMINIUM LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
AFFORDABLE ALUMINIUM LIMITED
COMPANY INFORMATION
Directors
G Adshead
P Cocker
S Fitzmaurice
E Gaughan
M Gaughan
A Hoop
K Mageean
D McVey
L S G Myers
N Stanton
S Youles
Secretary
E Gaughan
Company number
08204406
Registered office
Affordable Business Centre
Beacon Road
Poulton Business Park
Poulton-le-Fylde
Lancashire
FY6 8JE
Auditor
JS. Audit Limited
James House
Stonecross Business Park
Yew Tree Way
Warrington
Cheshire
WA3 3JD
Business address
Affordable Business Centre
Beacon Road
Poulton Business Park
Poulton-le-Fylde
Lancashire
FY6 8JE
Bankers
Lloyds Bank plc
Merchants Court
2-12 Lord Street
Liverpool
Merseyside
L2 1TS
AFFORDABLE ALUMINIUM LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 31
AFFORDABLE ALUMINIUM 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
During the year the turnover has increased by 2% to £51.2m (2024: £50.0m). Gross profit has remained consistent at £14.8m (2024: £14.9m).
At the year end the group had shareholders' funds of £14.5m (2024: £13.8m). The directors therefore consider the group's position to be satisfactory.
The directors believe that the quality of their products and services will help to see continued growth and satisfactory trading results in the coming year.
Principal risks and uncertainties
In terms of financial risk management the group considers that it has limited exposure to the various aspects of financial risk. All of the group's revenue is invoiced in sterling and all of its operations and costs arise within the UK. The group ensures its liquidity is maintained by entering into long term and short term financial instruments as necessary to support operational and other funding requirements.
Key performance indicators
The directors use the following key performance indicators to assess the group's activity:
2025 2024 % change
Turnover (£000) 51,198 50,004 2
Gross profit margin (%) 29 30 (1)
Profit before tax (£000) 5,239 4,897 7
Net current assets (£000) 8,727 8,212 6
Net assets (£000) 14,471 13,842 5
Future developments
The group experienced an increase in demand in 2025 and is expected to be stable in 2026. The group has submitted plans to build an additional 40,000 square feet factory to increase production of their Timberlook product range.
Section 172(1) Statement
The directors of Affordable Aluminium Limited consider that they have acted in the way they consider, in good faith, would be most likely to promote the success of the group for the benefit of its members as a whole (having regard to the stakeholders and matters set out in S172(1) (a) - (f) of the Companies Act 2006) in the decisions taken during the year ended 31 March 2025:
Our plan was designed to have a long term beneficial impact on the group and to contribute to its success in delivering a high quality of service across all areas of our business.
Our team members are fundamental to the delivery of our plan. We aim to be a responsible employer in our approach to the pay and benefits our team members receive. The health, safety and well being of our team members is one of our primary considerations in the way we do business.
Engagement with suppliers and customers is key to our success. We meet with our key stakeholders regularly throughout the year and take appropriate action, where necessary, to prevent involvement in modern slavery, corruption, bribery and breaches of competition law.
Our plan takes into account the impact of the group operations on the community, environment and our wider social responsibilities, in particular how we comply with environmental legislation, pursue waste saving opportunities and react promptly to local community concerns.
Our intention is to behave responsibly and ensure that management operate the business in a responsible manner. Operating within the high standards of business conduct and good governance expected for a business such as ours and in doing so, will contribute to the delivery of our plan. The intention is to nurture our reputation, through both the construction and delivery of our plan, that reflects our responsible behaviour.
AFFORDABLE ALUMINIUM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
E Gaughan
Director
11 December 2025
AFFORDABLE ALUMINIUM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their report for the year ended 31 March 2025.
Principal activities
The group's principal activity is the manufacture and sale of double glazing goods.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
G Adshead
P Cocker
S Fitzmaurice
E Gaughan
M Gaughan
A Hoop
K Mageean
D McVey
L S G Myers
N Stanton
S Youles
Financial instruments
Treasury operations and financial instruments
The group operates a treasury function which is responsible for managing the liquidity and interest risks associated with the group’s activities.
Liquidity risk
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Interest rate risk
The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The group considers the use of interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.
Foreign currency risk
The group does not trade overseas and therefore does not envisage any foreign currency exposures.
Credit risk
Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
AFFORDABLE ALUMINIUM LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employement within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Business relationships
| Why it is important to engage | | Stakeholders key interest |
| Engagement with our customers enables us to understand our customers’ needs, empowers us to deliver relevant products along with an excellent level of service whilst retaining existing customers and attracting new ones. | Social media, website and satisfaction surveys. | Availability of a range of products and prices. |
| Our employees are fundamental in delivering the customer experience and are key to our business success. | Recognition and reward environment, regular training and apprenticeship programmes along with bonus schemes. Group forums and completion of annual surveys. | Career progression, remuneration and benefits, training and development, employee interaction and well-being. |
| Engagement with our supply chain ensures that we are able to supply our customers with the products they desire whilst maintaining supply security as much as possible. | Regular supplier meetings, and discussions to enable us to build long term relationships and assess continuity and security of supply. | Logistical efficiencies, cost efficiencies, maintenance of quality product supply and good working relationships. |
| Policies and regulatory changes may provide opportunities or pose risks to our operations. | Engaging with HMRC and HSE etc. Submission of tax returns and payment of all taxes. | Payment of the correct tax at the correct times. Compliance with laws and regulations. |
Auditor
The auditor, JS. Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
It has not been practical for the group to obtain the information required by the Streamlined Energy & Carbon Reporting regulations this year. The group is working on its data collection processes to enable the information required to be obtained in 2025/26.
AFFORDABLE ALUMINIUM LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
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.
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.
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.
On behalf of the board
E Gaughan
Director
11 December 2025
AFFORDABLE ALUMINIUM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AFFORDABLE ALUMINIUM LIMITED
- 6 -
Opinion
We have audited the financial statements of Affordable Aluminium 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 and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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 profit 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.
AFFORDABLE ALUMINIUM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AFFORDABLE ALUMINIUM LIMITED
- 7 -
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, included within the directors' report, 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 group's and 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 group or 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.
Based on our understanding of the company and sector, we identified that the principal risks of non-compliance with laws and regulations related to, but were not limited to, the Companies Act 2006, UK tax, employment, pension, and health and safety legislation and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as UK Financial Reporting Standards and the Companies Act 2006.
We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to management bias in accounting estimates and judgements and the risk of fraudulent revenue recognition.
AFFORDABLE ALUMINIUM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AFFORDABLE ALUMINIUM LIMITED
- 8 -
Our procedures to respond to risks identified included the following:
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
enquiring of management about actual and potential litigation and claims, their policies and procedures to prevent and detect fraud as well as whether they have knowledge of any actual, suspected or alleged fraud;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reading minutes of meetings of those charged with governance;
obtaining an understanding of provisions and holding discussions with management to understand the basis of recognition or non-recognition of tax provisions; and
in addressing the risk of fraud through management override of controls: testing the appropriateness of journal entries; assessing whether the accounting estimates, judgements and decisions made by management are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
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 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.
Christopher Moss BSc F.C.A. (Senior Statutory Auditor)
For and on behalf of JS. Audit Limited, Statutory Auditor
Chartered Accountants
James House
Stonecross Business Park
Yew Tree Way
Warrington
Cheshire
WA3 3JD
11 December 2025
AFFORDABLE ALUMINIUM LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
51,198,149
50,004,126
Cost of sales
(36,433,491)
(35,109,523)
Gross profit
14,764,658
14,894,603
Distribution costs
(3,010,720)
(3,121,222)
Administrative expenses
(6,586,096)
(6,943,488)
Other operating income
12,000
Operating profit
4
5,179,842
4,829,893
Interest receivable and similar income
8
254,612
138,052
Interest payable and similar expenses
9
(195,226)
(71,090)
Profit before taxation
5,239,228
4,896,855
Tax on profit
10
(1,259,627)
(1,402,630)
Profit for the financial year
3,979,601
3,494,225
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.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 15 to 31 form part of these financial statements.
AFFORDABLE ALUMINIUM LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
9,023,355
8,461,422
9,023,355
8,461,422
Current assets
Stocks
15
6,451,726
6,129,772
Debtors
16
4,300,082
5,055,759
Cash at bank and in hand
5,526,005
5,920,467
16,277,813
17,105,998
Creditors: amounts falling due within one year
17
(7,550,349)
(8,894,012)
Net current assets
8,727,464
8,211,986
Total assets less current liabilities
17,750,819
16,673,408
Creditors: amounts falling due after more than one year
18
(2,334,106)
(2,374,069)
Provisions for liabilities
Deferred tax liability
20
945,272
457,499
(945,272)
(457,499)
Net assets
14,471,441
13,841,840
Capital and reserves
Called up share capital
22
2,165,686
2,165,686
Other reserves
23
(614,765)
(614,765)
Profit and loss reserves
23
12,920,520
12,290,919
Total equity
14,471,441
13,841,840
The notes on pages 15 to 31 form part of these financial statements.
The financial statements were approved by the board of directors and authorised for issue on 11 December 2025 and are signed on its behalf by:
11 December 2025
E Gaughan
Director
Company registration number 08204406 (England and Wales)
AFFORDABLE ALUMINIUM LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
4,972,154
4,290,106
Investments
13
2,165,686
2,165,686
7,137,840
6,455,792
Current assets
Debtors
16
173,576
1,177,656
Cash at bank and in hand
1,186,284
2,266,685
1,359,860
3,444,341
Creditors: amounts falling due within one year
17
(3,318,260)
(1,189,950)
Net current (liabilities)/assets
(1,958,400)
2,254,391
Total assets less current liabilities
5,179,440
8,710,183
Creditors: amounts falling due after more than one year
18
(2,283,412)
(2,124,069)
Provisions for liabilities
Deferred tax liability
20
750,051
366,610
(750,051)
(366,610)
Net assets
2,145,977
6,219,504
Capital and reserves
Called up share capital
22
2,165,686
2,165,686
Profit and loss reserves
23
(19,709)
4,053,818
Total equity
2,145,977
6,219,504
The notes on pages 15 to 31 form part of these financial statements.
As permitted by s408 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 £723,527 (2024 - £9,985,633 profit).
The financial statements were approved by the board of directors and authorised for issue on 11 December 2025 and are signed on its behalf by:
11 December 2025
E Gaughan
Director
Company registration number 08204406 (England and Wales)
AFFORDABLE ALUMINIUM LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2023
2,165,686
(614,765)
12,366,694
13,917,615
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
3,494,225
3,494,225
Other movements
-
-
(3,570,000)
(3,570,000)
Balance at 31 March 2024
2,165,686
(614,765)
12,290,919
13,841,840
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
3,979,601
3,979,601
Other movements
-
-
(3,350,000)
(3,350,000)
Balance at 31 March 2025
2,165,686
(614,765)
12,920,520
14,471,441
AFFORDABLE ALUMINIUM LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2023
2,165,686
(2,361,815)
(196,129)
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
9,985,633
9,985,633
Other movements
-
(3,570,000)
(3,570,000)
Balance at 31 March 2024
2,165,686
4,053,818
6,219,504
Year ended 31 March 2025:
Loss and total comprehensive income for the year
-
(723,527)
(723,527)
Other movements
-
(3,350,000)
(3,350,000)
Balance at 31 March 2025
2,165,686
(19,709)
2,145,977
AFFORDABLE ALUMINIUM LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
5,735,110
4,891,862
Interest paid
(195,226)
(71,090)
Income taxes paid
(963,537)
(1,305,213)
Net cash inflow from operating activities
4,576,347
3,515,559
Investing activities
Purchase of tangible fixed assets
(755,571)
(1,565,821)
Proceeds from disposal of tangible fixed assets
76,180
36,126
Interest received
254,612
138,052
Net cash used in investing activities
(424,779)
(1,391,643)
Financing activities
Contribution to employee ownership trust
(3,350,000)
(3,570,000)
Proceeds from new bank loans
-
1,650,000
Repayment of bank loans
(261,901)
(200,000)
Payment of finance leases obligations
(541,685)
(604,940)
Net cash used in financing activities
(4,153,586)
(2,724,940)
Net decrease in cash and cash equivalents
(2,018)
(601,024)
Cash and cash equivalents at beginning of year
5,526,715
6,127,739
Cash and cash equivalents at end of year
5,524,697
5,526,715
Relating to:
Cash at bank and in hand
5,526,005
5,920,467
Bank overdrafts included in creditors payable within one year
(1,308)
(393,752)
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information
Affordable Aluminium Limited (“the company”) is a private company limited by shares and incorporated in England and Wales. The registered office is Affordable Business Centre, Beacon Road, Poulton Business Park, Poulton-le-Fylde, Lancashire, FY6 8JE.
The group consists of Affordable Aluminium Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; 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 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Basis of consolidation
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.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
The consolidated financial statements incorporate those of Affordable Aluminium Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).
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.
1.3
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.
1.4
Turnover
Turnover represents amounts receivable for manufactured double glazing goods despatched by the balance sheet date, net of VAT and trade discounts.
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.
1.5
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 5 years. Goodwill is fully amortised.
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Freehold buildings
2% per annum straight line basis
Long leasehold land and buildings
2% per annum straight line basis
Plant and machinery
10% - 15% per annum straight line basis
Fixtures, fittings & equipment
15% - 25% per annum straight line basis
Motor vehicles
25% per annum reducing balance basis
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.7
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
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.
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets and investments in subsidiary 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.
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 or , 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.
1.9
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.
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.
1.10
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.
1.11
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.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
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.
1.13
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.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.14
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.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
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.
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.
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.
1.17
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.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
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.
Useful lives of tangible fixed assets
The useful economic lives of the group's tangible fixed assets are reviewed on an annual basis by the directors.
Bad debt provision
Calculations made in respect of provisions for doubtful debts requires judgement. This judgement is based on customer base and the economic environment.
Stock provision
Management undertakes an assessment on which stocks are no longer economically feasible based on customers performance, before allocating the necessary provisions to bring the stock valuation in line with the stated accounting policy.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Manufacture and supply of double glazing
51,198,149
50,004,126
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
51,198,149
50,004,126
2025
2024
£
£
Other revenue
Interest income
254,612
138,052
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(3,922)
-
Depreciation of owned tangible fixed assets
641,459
394,884
Depreciation of tangible fixed assets held under finance leases
325,744
294,374
Profit on disposal of tangible fixed assets
(5,181)
(32,878)
Operating lease charges
324,000
324,000
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,750
2,650
Audit of the financial statements of the company's subsidiaries
21,600
20,550
24,350
23,200
For other services
Other taxation services
11,075
31,928
All other non-audit services
18,526
5,120
29,601
37,048
6
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
Production
245
247
-
-
Administrative
57
58
-
-
Management
11
11
-
-
Total
313
316
0
0
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Employees
(Continued)
- 22 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
11,492,038
10,803,295
Social security costs
1,201,939
1,080,402
-
-
Pension costs
335,535
319,013
13,029,512
12,202,710
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
916,620
850,281
Company pension contributions to defined contribution schemes
131,884
131,657
1,048,504
981,938
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
166,284
152,764
Company pension contributions to defined contribution schemes
41,321
41,347
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 9 (2024 - 9).
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
240,410
132,123
Other interest income
14,202
5,929
Total income
254,612
138,052
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
133,922
30,395
Interest on finance leases and hire purchase contracts
61,304
30,192
Other interest
-
10,503
Total finance costs
195,226
71,090
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,134,365
1,428,818
Adjustments in respect of prior periods
(362,511)
38,445
Total current tax
771,854
1,467,263
Deferred tax
Origination and reversal of timing differences
178,962
(67,962)
Adjustment in respect of prior periods
308,811
3,329
Total deferred tax
487,773
(64,633)
Total tax charge
1,259,627
1,402,630
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
5,239,228
4,896,855
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,309,807
1,224,214
Tax effect of expenses that are not deductible in determining taxable profit
3,520
134,457
Change in unrecognised deferred tax assets
(748)
Adjustments in respect of prior years
(362,511)
38,445
Depreciation on assets not qualifying for tax allowances
2,933
Deferred tax adjustments in respect of prior years
308,811
3,329
Taxation charge
1,259,627
1,402,630
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
589,843
Amortisation and impairment
At 1 April 2024 and 31 March 2025
589,843
Carrying amount
At 31 March 2025
At 31 March 2024
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
12
Tangible fixed assets
Group
Freehold buildings
Long leasehold land and buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
1,590,606
3,802,608
4,975,109
616,281
3,423,948
14,408,552
Additions
38,658
387,867
302,874
870,736
1,600,135
Disposals
(380,608)
(380,608)
Transfers
15,465
(15,465)
At 31 March 2025
1,590,606
3,841,266
5,378,441
919,155
3,898,611
15,628,079
Depreciation and impairment
At 1 April 2024
90,714
3,103,024
452,003
2,301,389
5,947,130
Depreciation charged in the year
31,812
76,825
337,763
99,391
421,412
967,203
Eliminated in respect of disposals
(309,609)
(309,609)
Transfers
14,205
(14,205)
At 31 March 2025
31,812
167,539
3,454,992
551,394
2,398,987
6,604,724
Carrying amount
At 31 March 2025
1,558,794
3,673,727
1,923,449
367,761
1,499,624
9,023,355
At 31 March 2024
1,590,606
3,711,894
1,872,085
164,278
1,122,559
8,461,422
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Tangible fixed assets
(Continued)
- 25 -
Company
Freehold buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
1,590,606
4,351,295
407,046
2,893,002
9,241,949
Additions
387,867
234,153
870,736
1,492,756
Disposals
(316,608)
(316,608)
Transfers
15,465
(15,465)
At 31 March 2025
1,590,606
4,754,627
641,199
3,431,665
10,418,097
Depreciation and impairment
At 1 April 2024
2,700,035
374,950
1,876,858
4,951,843
Depreciation charged in the year
31,812
272,382
67,707
403,808
775,709
Eliminated in respect of disposals
(281,609)
(281,609)
Transfers
14,205
(14,205)
At 31 March 2025
31,812
2,986,622
442,657
1,984,852
5,445,943
Carrying amount
At 31 March 2025
1,558,794
1,768,005
198,542
1,446,813
4,972,154
At 31 March 2024
1,590,606
1,651,260
32,096
1,016,144
4,290,106
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 machinery
1,025,080
915,487
1,025,080
915,487
Motor vehicles
1,088,660
671,838
1,088,660
671,838
2,113,740
1,587,325
2,113,740
1,587,325
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
2,165,686
2,165,686
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Fixed asset investments
(Continued)
- 26 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
2,165,686
Carrying amount
At 31 March 2025
2,165,686
At 31 March 2024
2,165,686
14
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Affordable 21st Century EOT Limited
England and Wales
Non trading
Ordinary shares
100.00
-
21st Century Window Centres Limited
England and Wales
Manufacture and supply of double glazing
Ordinary shares
100.00
-
21st Century Windows Limited
England and Wales
Manufacture and supply of double glazing
Ordinary shares
100.00
-
Affordable Aluminium Systems Limited
England and Wales
Manufacture and supply of double glazing
Ordinary shares
100.00
-
Affordable Window Systems Limited
England and Wales
Manufacture and supply of double glazing
Ordinary shares
100.00
-
AWS (Corporate Trustee) Limited
England and Wales
Non trading
Ordinary shares
0
100.00
AWS (Corporate Trustee) Limited is wholly owned by Affordable Window Systems Limited.
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
4,924,493
4,896,473
-
-
Finished goods and goods for resale
1,527,233
1,233,299
6,451,726
6,129,772
-
-
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,590,376
4,439,190
65,253
233,572
Corporation tax recoverable
211,607
Other debtors
101,383
124,941
100,113
799,457
Prepayments and accrued income
396,716
491,628
8,210
144,627
4,300,082
5,055,759
173,576
1,177,656
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
311,308
703,752
110,000
110,000
Obligations under finance leases
19
496,953
416,012
496,953
416,012
Trade creditors
4,140,712
4,395,234
207,208
185,642
Amounts owed to group undertakings
2,386,268
16,432
Corporation tax payable
644,624
624,700
Other taxation and social security
1,019,802
858,202
-
-
Other creditors
307,325
1,316,702
117,831
461,414
Accruals and deferred income
629,625
579,410
450
7,550,349
8,894,012
3,318,260
1,189,950
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
1,528,099
1,790,000
1,477,405
1,540,000
Obligations under finance leases
19
806,007
584,069
806,007
584,069
2,334,106
2,374,069
2,283,412
2,124,069
Bank loans includes a loan of £1,587,405 (2024: £1,650,000) which is repayable over 15 years by monthly instalments. Interest is charged at 2.25% above the prevailing Bank of England base rate.
The above bank loan and other bank loans (repayable within 5 years) are secured by way of fixed and floating charges over the assets of the group.
Amounts included above which fall due after five years are as follows:
Payable by instalments
1,020,018
1,090,833
1,020,018
1,090,833
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
19
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
496,953
416,012
496,953
416,012
In two to five years
806,007
584,069
806,007
584,069
1,302,960
1,000,081
1,302,960
1,000,081
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 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Finance leases are secured on the assets to which they relate.
20
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
945,272
649,803
Tax losses
-
(192,304)
945,272
457,499
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
750,051
558,914
Tax losses
-
(192,304)
750,051
366,610
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
457,499
366,610
Charge to profit or loss
487,773
383,441
Liability at 31 March 2025
945,272
750,051
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Deferred taxation
(Continued)
- 29 -
The deferred tax liability set out above is expected to reverse within 5 years and relates to accelerated capital allowances that are expected to mature within the same period.
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
335,535
389,340
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.
22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
2,165,686 Ordinary of £1 each
2,165,686
2,165,686
2,165,686
2,165,686
Ordinary share rights are set out in the company's Articles of Association.
23
Reserves
Profit and loss account - includes all current and prior period retained profits and losses, net of distributions made to the parent employee ownership trust (which are presented as 'other movements').
Other reserves - the merger reserve represents the difference between the cost of investment and the nominal value of the share capital acquired.
24
Financial commitments, guarantees and contingent liabilities
The debts included in The Affordable 21st Century Employee Ownership Trust are secured against the assets of Affordable Aluminium Limited.
The company and its subsidiaries are parties to an omnibus guarantee and set off arrangement in favour of the group's bank.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
25
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
324,000
324,000
112,000
112,000
Between two and five years
960,000
848,000
112,000
-
In over five years
2,178,333
2,390,333
-
-
3,462,333
3,562,333
-
112,000
The leases are negotiated over terms of 10 years and rentals are fixed for 10 years. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions. There are no options in place for either party to extend the lease terms.
26
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
201,053
-
201,053
-
27
Related party transactions
Transactions with related parties
At the balance sheet date amounts owed to directors, included within other creditors per note 17, was £46,650 (2024: £339,807).
28
Controlling party
The company's ultimate controlling party is The Affordable 21st Century Employee Ownership Trust.
AFFORDABLE ALUMINIUM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
29
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
3,979,601
3,494,225
Adjustments for:
Taxation charged
1,259,627
1,402,630
Finance costs
195,226
71,090
Investment income
(254,612)
(138,052)
Gain on disposal of tangible fixed assets
(5,181)
(32,878)
Depreciation and impairment of tangible fixed assets
967,203
689,258
Movements in working capital:
(Increase)/decrease in stocks
(321,954)
91,697
Decrease/(increase) in debtors
967,284
(344,964)
Decrease in creditors
(1,052,084)
(341,144)
Cash generated from operations
5,735,110
4,891,862
30
Analysis of changes in net funds - group
1 April 2024
Cash flows
New finance leases
31 March 2025
£
£
£
£
Cash at bank and in hand
5,920,467
(394,462)
-
5,526,005
Bank overdrafts
(393,752)
392,444
-
(1,308)
5,526,715
(2,018)
-
5,524,697
Borrowings excluding overdrafts
(2,100,000)
261,901
-
(1,838,099)
Obligations under finance leases
(1,000,081)
541,685
(844,564)
(1,302,960)
2,426,634
801,568
(844,564)
2,383,638
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300G AdsheadP CockerS FitzmauriceA HoopK MageeanD McVeyL S G MyersN StantonS YoulesN StantonS YoulesE Gaughanfalse08204406bus:Consolidated2024-04-012025-03-31082044062024-04-012025-03-3108204406bus:Director12024-04-012025-03-3108204406bus:Director22024-04-012025-03-3108204406bus:Director32024-04-012025-03-3108204406bus:CompanySecretaryDirector12024-04-012025-03-3108204406bus:Director42024-04-012025-03-3108204406bus:Director52024-04-012025-03-3108204406bus:Director62024-04-012025-03-3108204406bus:Director72024-04-012025-03-3108204406bus:Director82024-04-012025-03-3108204406bus:Director92024-04-012025-03-3108204406bus:CompanySecretary12024-04-012025-03-3108204406bus:Director102024-04-012025-03-3108204406bus:Director112024-04-012025-03-3108204406bus:RegisteredOffice2024-04-012025-03-3108204406bus:Agent12024-04-012025-03-31082044062025-03-3108204406bus:Consolidated2025-03-3108204406bus:Consolidated2023-04-012024-03-31082044062023-04-012024-03-3108204406bus:Consolidated2024-03-31082044062024-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3108204406core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3108204406core:PlantMachinerybus:Consolidated2025-03-3108204406core:FurnitureFittingsbus:Consolidated2025-03-3108204406core:MotorVehiclesbus:Consolidated2025-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3108204406core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3108204406core:PlantMachinerybus:Consolidated2024-03-3108204406core:FurnitureFittingsbus:Consolidated2024-03-3108204406core:MotorVehiclesbus:Consolidated2024-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3108204406core:PlantMachinery2025-03-3108204406core:FurnitureFittings2025-03-3108204406core:MotorVehicles2025-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3108204406core:PlantMachinery2024-03-3108204406core:FurnitureFittings2024-03-3108204406core:MotorVehicles2024-03-3108204406core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3108204406core:ShareCapitalbus:Consolidated2025-03-3108204406core:ShareCapitalbus:Consolidated2024-03-3108204406core:OtherMiscellaneousReservebus:Consolidated2025-03-3108204406core:OtherMiscellaneousReservebus:Consolidated2024-03-3108204406core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3108204406core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3108204406core:ShareCapital2025-03-3108204406core:ShareCapital2024-03-3108204406core:RetainedEarningsAccumulatedLosses2025-03-3108204406core:RetainedEarningsAccumulatedLosses2024-03-3108204406core:ShareCapitalbus:Consolidated2023-03-3108204406core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3108204406core:ShareCapital2023-03-3108204406core:RetainedEarningsAccumulatedLosses2023-03-3108204406bus:Consolidated2023-03-3108204406core:Goodwill2024-04-012025-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3108204406core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3108204406core:PlantMachinery2024-04-012025-03-3108204406core:FurnitureFittings2024-04-012025-03-3108204406core:MotorVehicles2024-04-012025-03-3108204406core:UKTaxbus:Consolidated2024-04-012025-03-3108204406core:UKTaxbus:Consolidated2023-04-012024-03-3108204406bus:Consolidated12023-04-012024-03-3108204406core:Goodwillbus:Consolidated2024-03-3108204406core:Goodwillbus:Consolidated2025-03-3108204406core:Goodwillbus:Consolidated2024-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3108204406core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3108204406core:PlantMachinerybus:Consolidated2024-03-3108204406core:FurnitureFittingsbus:Consolidated2024-03-3108204406core:MotorVehiclesbus:Consolidated2024-03-3108204406bus:Consolidated2024-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3108204406core:PlantMachinery2024-03-3108204406core:FurnitureFittings2024-03-3108204406core:MotorVehicles2024-03-31082044062024-03-3108204406core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3108204406core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3108204406core:PlantMachinerybus:Consolidated2024-04-012025-03-3108204406core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3108204406core:MotorVehiclesbus:Consolidated2024-04-012025-03-3108204406core:Subsidiary12024-04-012025-03-3108204406core:Subsidiary22024-04-012025-03-3108204406core:Subsidiary32024-04-012025-03-3108204406core:Subsidiary42024-04-012025-03-3108204406core:Subsidiary52024-04-012025-03-3108204406core:Subsidiary62024-04-012025-03-3108204406core:Subsidiary112024-04-012025-03-3108204406core:Subsidiary222024-04-012025-03-3108204406core:Subsidiary332024-04-012025-03-3108204406core:Subsidiary442024-04-012025-03-3108204406core:Subsidiary552024-04-012025-03-3108204406core:Subsidiary662024-04-012025-03-3108204406core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3108204406core:CurrentFinancialInstruments2025-03-3108204406core:CurrentFinancialInstruments2024-03-3108204406core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3108204406core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3108204406core:CurrentFinancialInstruments22025-03-3108204406core:CurrentFinancialInstruments32025-03-3108204406core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3108204406core:WithinOneYearbus:Consolidated2025-03-3108204406core:WithinOneYearbus:Consolidated2024-03-3108204406core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3108204406core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3108204406core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3108204406core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3108204406core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3108204406core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3108204406core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3108204406core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3108204406core:Non-currentFinancialInstruments2025-03-3108204406core:Non-currentFinancialInstruments2024-03-3108204406core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3108204406core:WithinOneYear2024-03-3108204406core:BetweenTwoFiveYearsbus:Consolidated2024-03-3108204406core:BetweenTwoFiveYears2024-03-3108204406bus:PrivateLimitedCompanyLtd2024-04-012025-03-3108204406bus:FRS1022024-04-012025-03-3108204406bus:Audited2024-04-012025-03-3108204406bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3108204406bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP