| REGISTERED NUMBER: 08708231 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements for the Year Ended 31 December 2024 |
| for |
| S & E Group Management Limited |
| REGISTERED NUMBER: 08708231 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements for the Year Ended 31 December 2024 |
| for |
| S & E Group Management Limited |
| S & E Group Management Limited (Registered number: 08708231) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Income Statement | 10 |
| Consolidated Balance Sheet | 11 |
| Company Balance Sheet | 12 |
| Consolidated Statement of Changes in Equity | 13 |
| Company Statement of Changes in Equity | 14 |
| Consolidated Cash Flow Statement | 15 |
| Notes to the Consolidated Cash Flow Statement | 16 |
| Notes to the Consolidated Financial Statements | 17 |
| S & E Group Management Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Statutory Auditor |
| Suite 2 Ashton Square Business Centre |
| 22 Aston Square |
| Dunstable |
| Bedfordshire |
| LU6 3SN |
| S & E Group Management Limited (Registered number: 08708231) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2024. |
| REVIEW OF BUSINESS |
| KEY ACHIEVEMENTS |
| RoSPA Gold Medal Award for Health and Safety Excellence |
| We are proud to report that Michael Smith Switchgear Limited (MSSL), for the 9th year running, has received the prestigious RoSPA Gold Medal Award 2025, recognising our sustained commitment to health and safety. This award is a testament to the Group's strong safety culture, robust risk management processes, and continued investment in staff training and wellbeing initiatives. |
| ISO Accreditations |
| Our integrated management system continues to be certified to the following ISO standards: |
| - ISO 9001 - Quality Management |
| - ISO 14001 - Environmental Management |
| - ISO 45001 - Occupational Health and Safety |
| - ISO 45003 - Psychological Health and Safety in the Workplace |
| These certifications underpin our commitment to operational excellence, employee wellbeing, and environmental stewardship, reinforcing stakeholder confidence and ensuring that the Group operates in line with best practices. |
| Carbon Neutral Business & CO2 Reduction |
| In line with our sustainability objectives, we are pleased to confirm that the Group has achieved Carbon Neutral status for the fourth consecutive year. Since 2018, we have successfully reduced our CO2 emissions by over 60%, achieved through a combination of energy efficiency measures, investment in renewable energy, supply chain optimisation, and carbon offsetting initiatives and research and development projects. This achievement reflects our proactive approach to environmental responsibility and supports our long-term net zero ambitions. |
| The King's Award for Sustainable Development 2024 |
| Michael Smith Switchgear was one of just 27 organisations to be honoured to receive The King's Award for Enterprise in Sustainable Development. This accolade recognises the Group's outstanding commitment to sustainable business practices, including resource efficiency, social responsibility, and environmental innovation. The award not only highlights our leadership in the low voltage switchgear industry but also validates our strategic direction in promoting long-term sustainability. |
| Board Appointment to BEAMA |
| During the year, Sean Smith, our Managing Director, was appointed to the Board of BEAMA (British Electrotechnical and Allied Manufacturers Association), the trade association for energy infrastructure and systems. This appointment reflects Sean's deep industry expertise and further strengthens our voice in shaping policy and technical standards across the UK's electrical manufacturing sector, particularly focussing on Health & Safety and compliance within the sector. It also enhances our visibility and influence during a pivotal period of transition in the energy and electrification landscape. |
| MARKET COMMENTARY |
| We are in the turn of the electrification era. The current demand on electrification and the growth and dependence on data centres and AI has vastly increased the demand for LV Switchgear assemblies. Whilst striving for carbon reduction initiatives and increasing the demand on the electricity networks MSSL are very well placed as the leading manufacturer of LV Switchgear assemblies and the only switchgear manufacturer that is carbon neutral. Business opportunities exist through further design verification testing to the British Standard BS EN IEC 61439-2:2021 using alternative device manufacturers to create other market openings. |
| RESULTS FOR THE YEAR |
| The Group achieved an operating profit of £1,723,486 (2023: £1,223,345) and a profit before tax on £1,705,770 (2023: £1,160,026). |
| S & E Group Management Limited (Registered number: 08708231) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The Directors constantly review the risks and uncertainties in the market place and at entity level. The company operates in a specialist market which is affected by the risks of the wider economy. The Directors are focussed on good cash management to ensure that the company is in a strong position to gain market share in the future. |
| FINANCIAL RISK MANAGEMENT |
| The group's operations expose it to a variety of financial risks that include the effects of price risk, credit risk, liquidity risk and cash flow risk. |
| The group has defined policies and procedures which set out specific guidelines to manage price risk, credit risk, liquidity risk and cash flow risk and the circumstances when it would be appropriate to use financial instruments to manage these. |
| The directors hold regular monthly meetings to discuss the current and future financial risk facing the company and seek to ensure that appropriate decisions are made based on the market and business information available. |
| PRICE RISK |
| This arises on inventory purchases but the company aims to minimise risk through holding as little stock as possible, monitoring stock turn and reviewing prices regularly. |
| CREDIT RISK |
| This is the risk that one party to a financial instrument will cause a financial loss for that other party by failing to discharge an obligation. The group's credit policies aim to avoid this within its operations via the continuous monitoring of credit limits. |
| LIQUIDITY RISK |
| This arises when an entity encounters difficulty in meeting obligations. The group aims to mitigate risk by focussing on its working capital cycle and working to continuously reduce debtor and inventory days. |
| CASH FLOW RISK |
| This is the risk of exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability. The group manages this risk through effective working capital management. |
| ENGAGEMENT WITH EMPLOYEES |
| During the year, the directors have sought to keep employees updated on the group's strategy, performance and future objectives and employees have been informally consulted on decisions that affect them. |
| KEY PERFORMANCE INDICATORS |
| The Group's key performance indicators during the period were as follows: |
2024 |
2023 |
Increase/ (decrease |
) |
| Turnover | £7,990,744 | £7,255,275 | £735,469 | 10.1% |
| Gross profit | £3,212,323 | £2,627,787 | £584,536 | 22.2% |
| Operating profit | £1,723,486 | £1,223,345 | £500,141 | 40.9% |
| Profit before tax | £1,705,770 | £1,160,026 | £545,744 | 47.0% |
| Equity shareholders' funds | £4,726,853 | £3,793,716 | £933,137 | 24.6% |
| Employee numbers | 54 | 52 | 2 | 3.8% |
| FUTURE OUTLOOK |
| The directors believe that the company is in a strong position for the future. |
| ON BEHALF OF THE BOARD: |
| S & E Group Management Limited (Registered number: 08708231) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of manufacture of switchgear. |
| DIVIDENDS |
| During the year, interim dividends of £340,000 (2023: £360,000) were paid. |
| The following interim dividends have been paid during the year: |
Date |
Interim dividend per A Ordinary Share |
Interim dividend paid A Ordinary Shares |
Interim dividend per B Ordinary Share |
Interim dividend paid B Ordinary Shares |
| £ | £ | £ | £ |
| 31/1/2024 | 297.0297 | 30,000 | 297.0297 | 30,000 |
| 20/3/2024 | 99.0099 | 10,000 | 99.0099 | 10,000 |
| 29/5/2024 | 198.0198 | 20,000 | 198.0198 | 20,000 |
| 10/7/2024 | 99.0099 | 10,000 | 99.0099 | 10,000 |
| 31/7/2024 | 297.0297 | 30,000 | 297.0297 | 30,000 |
| 24/9/2024 | 99.0099 | 10,000 | 99.0099 | 10,000 |
| 11/11/2024 | 99.0099 | 10,000 | 99.0099 | 10,000 |
| 12/12/2024 | 495.0495 | 50,000 | 495.0495 | 50,000 |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| GOING CONCERN |
| The directors constantly review and assess the risks and uncertainties in the market place, across the group and at a company level. |
| After considering the financial position of the group and company at the time of approving the financial statements, the directors have a reasonable expectation that the group and company have adequate resources to continue their operations for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements. |
| DISCLOSURE IN THE STRATEGIC REPORT |
| As permitted by Paragraph 1A of Schedule 7 to the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulations 2008, certain matters which are required to be disclosed in he Directors' Report have been omitted as they are included in the Strategic Report. These matters relate to the future developments of the company, employee information, research and development and financial risk management. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 company and the group 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; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| S & E Group Management Limited (Registered number: 08708231) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| AUDITORS |
| The auditors, Hancock & Hastings Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| S & E Group Management Limited |
| Opinion |
| We have audited the financial statements of S&E Group Management Limited (the 'parent company') and its subsidiaries ('The Group") for the year ended 31 December 2024 which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, Cashflow Statement and the related notes, 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 (United Kingdom Generally Accepted Accounting Practice), including FRS 102 ? Section 1A for Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland". |
| In our opinion, the financial statements: |
| - give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit/(loss) for the year then ended; |
| - have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice applicable to smaller entities; and |
| - have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor 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 director's 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 entity's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other matter |
| The comparative figures for the year ended 31 December 2023 were unaudited and are based on the unaudited financial statements for that year. Accordingly, we do not express an opinion on those comparative figures. |
| Other information |
| The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements, or our knowledge obtained during 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 on 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 the audit: |
| - the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - the directors' report has been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| S & E Group Management Limited |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in 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, or returns adequate for our audit have not been received from branches not visited by us; or |
| - the financial statements are not in agreement with the accounting records or 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, or |
| - the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Directors' Report and from the requirement to prepare a Strategic Report. |
| Responsibilities of directors |
| As explained more fully in the directors' responsibilities statement set out on page 2, 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. |
| Report of the Independent Auditors to the Members of |
| S & E Group Management Limited |
| Auditors' 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 it 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 out procedures are capable of detecting irregularities, including fraud is detailed below: |
| We obtained a general understanding of the legal and regulatory framework applicable to the entity through enquiry and discussion with management concerning their understanding of relevant laws and regulations, and the entity's policies and procedures regarding compliance, and through our understanding of the group and parent company's industry and regulations. These included but were not limited to compliance with Companies Act 2006 and FRS 102. |
| We designed audit procedures to respond to the risk, recognizing 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. |
| We focused on laws and regulations that could give rise to a material misstatement in the financial statements. Our tests included, but were not limited to: |
| - Inquiring of management and, where appropriate, those charged with governance, as to whether the group and parent company is in compliance with laws and regulations, and discussing their policies and procedures regarding compliance with laws and regulations; |
| - Inspecting correspondence, if any, with relevant licensing or regulatory authorities; |
| - Communicating identified laws and regulations to the engagement team and remaining alert to any indications of non- compliance throughout our audit; |
| - Review of minutes of board meetings throughout the period; and |
| - Considering the risk of acts by the group and parent company which were contrary to applicable laws and regulations, including fraud. |
| In addition, we evaluated the directors' and management's incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to: posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, in particular in relation to revenue recognition (which we pinpointed to the completeness assertion), and significant one-off or unusual transactions. |
| Our audit procedures in relation to fraud included but were not limited to: |
| - Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud; |
| - Gaining an understanding of the internal controls established to mitigate risks related to fraud; |
| - Discussing amongst the engagement team the risks of fraud; and |
| - Addressing the risks of fraud through management override of controls by performing journal entry testing |
| There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report. |
| Use of Our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
| Report of the Independent Auditors to the Members of |
| S & E Group Management Limited |
| for and on behalf of |
| Statutory Auditor |
| Suite 2 Ashton Square Business Centre |
| 22 Aston Square |
| Dunstable |
| Bedfordshire |
| LU6 3SN |
| S & E Group Management Limited (Registered number: 08708231) |
| Consolidated Income Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| Notes | £ | £ |
| TURNOVER | 3 | 7,990,744 | 7,255,275 |
| Cost of sales | 4,778,403 | 4,627,279 |
| GROSS PROFIT | 3,212,341 | 2,627,996 |
| Administrative expenses | 1,518,855 | 1,414,651 |
| 1,693,486 | 1,213,345 |
| Other operating income | 4 | 30,000 | 10,000 |
| OPERATING PROFIT | 6 | 1,723,486 | 1,223,345 |
| Interest receivable and similar income | 35,249 | 14,005 |
| 1,758,735 | 1,237,350 |
| Interest payable and similar expenses | 7 | 52,965 | 77,324 |
| PROFIT BEFORE TAXATION | 1,705,770 | 1,160,026 |
| Tax on profit | 8 | 432,633 | 273,983 |
| PROFIT FOR THE FINANCIAL YEAR |
| S & E Group Management Limited (Registered number: 08708231) |
| Consolidated Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 11 | - | - |
| Tangible assets | 12 | 3,194,051 | 3,246,403 |
| Investments | 13 | - | - |
| 3,194,051 | 3,246,403 |
| CURRENT ASSETS |
| Stocks | 14 | 793,527 | 806,156 |
| Debtors | 15 | 1,057,186 | 1,101,584 |
| Cash at bank and in hand | 1,912,594 | 1,211,317 |
| 3,763,307 | 3,119,057 |
| CREDITORS |
| Amounts falling due within one year | 16 | 1,103,475 | 1,399,900 |
| NET CURRENT ASSETS | 2,659,832 | 1,719,157 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
5,853,883 |
4,965,560 |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
(978,491 |
) |
(1,016,511 |
) |
| PROVISIONS FOR LIABILITIES | 21 | (148,539 | ) | (155,333 | ) |
| NET ASSETS | 4,726,853 | 3,793,716 |
| CAPITAL AND RESERVES |
| Called up share capital | 22 | 202 | 202 |
| Share premium | 23 | 598,163 | 598,163 |
| Retained earnings | 23 | 4,128,488 | 3,195,351 |
| SHAREHOLDERS' FUNDS | 4,726,853 | 3,793,716 |
| The financial statements were approved by the Board of Directors and authorised for issue on 5 December 2025 and were signed on its behalf by: |
| E K Smith - Director |
| S & E Group Management Limited (Registered number: 08708231) |
| Company Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 11 |
| Tangible assets | 12 |
| Investments | 13 |
| CURRENT ASSETS |
| Debtors | 15 |
| Cash at bank |
| CREDITORS |
| Amounts falling due within one year | 16 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
( |
) |
( |
) |
| PROVISIONS FOR LIABILITIES | 21 | ( |
) | ( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 22 |
| Share premium | 23 |
| Retained earnings | 23 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 1,132,961 | 774,849 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| S & E Group Management Limited (Registered number: 08708231) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | 202 | 2,669,308 | 598,163 | 3,267,673 |
| Changes in equity |
| Dividends | - | (360,000 | ) | - | (360,000 | ) |
| Total comprehensive income | - | 886,043 | - | 886,043 |
| Balance at 31 December 2023 | 202 | 3,195,351 | 598,163 | 3,793,716 |
| Changes in equity |
| Dividends | - | (340,000 | ) | - | (340,000 | ) |
| Total comprehensive income | - | 1,273,137 | - | 1,273,137 |
| Balance at 31 December 2024 | 202 | 4,128,488 | 598,163 | 4,726,853 |
| S & E Group Management Limited (Registered number: 08708231) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 31 December 2024 |
| S & E Group Management Limited (Registered number: 08708231) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 1,517,713 | 1,689,844 |
| Interest paid | (52,301 | ) | (76,186 | ) |
| Interest element of finance lease payments paid |
(664 |
) |
(1,138 |
) |
| Interest received | 26,382 | 14,005 |
| Tax paid | (294,204 | ) | (333,199 | ) |
| Net cash from operating activities | 1,196,926 | 1,293,326 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (140,046 | ) | (112,713 | ) |
| Sale of tangible fixed assets | 61,616 | - |
| Net cash from investing activities | (78,430 | ) | (112,713 | ) |
| Cash flows from financing activities |
| Loan repayments in year | (52,825 | ) | (564,203 | ) |
| Capital repayments in year | (18,799 | ) | (4,641 | ) |
| Amount introduced by directors | - | 1,961 |
| Amount withdrawn by directors | (5,595 | ) | - |
| Equity dividends paid | (340,000 | ) | (360,000 | ) |
| Net cash from financing activities | (417,219 | ) | (926,883 | ) |
| Increase in cash and cash equivalents | 701,277 | 253,730 |
| Cash and cash equivalents at beginning of year |
2 |
1,211,317 |
957,587 |
| Cash and cash equivalents at end of year | 2 | 1,912,594 | 1,211,317 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Profit before taxation | 1,705,770 | 1,160,026 |
| Depreciation charges | 161,039 | 168,737 |
| (Profit)/loss on disposal of fixed assets | (30,257 | ) | 4,779 |
| Finance costs | 52,965 | 77,324 |
| Finance income | (35,249 | ) | (14,005 | ) |
| 1,854,268 | 1,396,861 |
| Decrease in stocks | 12,629 | 15,205 |
| Decrease/(increase) in trade and other debtors | 44,398 | (91,615 | ) |
| (Decrease)/increase in trade and other creditors | (393,582 | ) | 369,393 |
| Cash generated from operations | 1,517,713 | 1,689,844 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 1,912,594 | 1,211,317 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| (Unaudited) |
| £ | £ |
| Cash and cash equivalents | 1,211,317 | 957,587 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 1,211,317 | 701,277 | 1,912,594 |
| 1,211,317 | 701,277 | 1,912,594 |
| Debt |
| Finance leases | (18,799 | ) | 18,799 | - |
| Debts falling due within 1 year | (52,825 | ) | 14,805 | (38,020 | ) |
| Debts falling due after 1 year | (1,016,511 | ) | 38,020 | (978,491 | ) |
| (1,088,135 | ) | 71,624 | (1,016,511 | ) |
| Total | 123,182 | 772,901 | 896,083 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| S & E Group Management Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The financial statements have been rounded to the nearest Pound. |
| Basis of consolidation |
| The consolidated financial statements incorporate the financial statements of the company and all group undertakings. These are adjusted, where appropriate, to conform to group accounting policies. |
| Going concern |
| The directors constantly review and assess the risks and uncertainties in the market place, across the group and at a company level. |
| After considering the financial position of the group and company at the time of approving the financial statements, the directors have a reasonable expectation that the group and company have adequate resources to continue their operations for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the financial statements. |
| Related party exemption |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Significant judgements and estimates |
| The preparation of the financial statements requires the directors to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of income and expenses during the period. Actual results in the future could differ from those estimates. In this regard, the directors consider that there are no critical accounting policies where judgements or estimations are applied in these financial statements. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods. |
| Sale of goods |
| Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods. |
| Goodwill |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Improvements to property | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. |
| A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. |
| Government grants |
| Government grants are recognised in income over the periods in which the entity recognises the related costs for which the grant compensates. |
| Stocks |
| Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition. |
| Financial instruments |
| The Company only enters into basic financial instrument transactions that result in the recognition of financial |
| assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and |
| loans to related parties. |
| Debt instruments (other than those wholly repayable or receivable within one year), including loans and other |
| accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a Director in the case of a small company or a public benefit entity concessionary loan. |
| Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income. |
| For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under contract. |
| For financial assets measured at cost less impairment, the impairment loss is measured as the difference |
| between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date. |
| Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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. |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Hire purchase and leasing commitments |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| An analysis of turnover by class of business is given below: |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Manufacturing | 7,978,569 | 7,221,515 |
| Distribution | 12,175 | 33,760 |
| 7,990,744 | 7,255,275 |
| An analysis of turnover by geographical market is given below: |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| United Kingdom | 7,990,744 | 7,255,275 |
| 7,990,744 | 7,255,275 |
| 4. | OTHER OPERATING INCOME |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Grants income | 30,000 | 10,000 |
| Other operating income included £30,000 (2023: £10,000) of grants received from local government. There are no (2023: no) unfilled conditions or other contingencies related to these grants. |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 5. | EMPLOYEES AND DIRECTORS |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Wages and salaries | 1,845,798 | 1,623,796 |
| Social security costs | 180,292 | 157,271 |
| Other pension costs | 102,285 | 134,902 |
| 2,128,375 | 1,915,969 |
| The average number of employees during the year was as follows: |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| Manufacturing, sales and distribution | 52 | 50 |
| Directors | 2 | 2 |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Directors' remuneration | 24,000 | 24,043 |
| Directors' pension contributions to money purchase schemes | 52,800 | 92,800 |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 2 | 2 |
| 6. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Hire of plant and machinery | 3,172 | 3,500 |
| Other operating leases | 33,360 | - |
| Depreciation - owned assets | 161,039 | 168,735 |
| (Profit)/loss on disposal of fixed assets | (30,257 | ) | 4,779 |
| Auditors' remuneration | 16,000 | - |
| Foreign exchange differences | 2 | (9 | ) |
| There was no audit fee in the prior year as the financial statements were not audited. |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Bank loan interest | 177 | 5,350 |
| Mortgage | 52,124 | 70,836 |
| Leasing | 664 | 1,138 |
| 52,965 | 77,324 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 8. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Current tax: |
| UK corporation tax | 439,426 | 282,066 |
| Deferred tax | (6,793 | ) | (8,083 | ) |
| Tax on profit | 432,633 | 273,983 |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Profit before tax | 1,705,770 | 1,160,026 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 25 %) |
426,443 |
290,007 |
| Effects of: |
| Expenses not deductible for tax purposes | 7,646 | 2,050 |
| Income not taxable for tax purposes | (625 | ) | (625 | ) |
| Capital allowances in excess of depreciation | (241 | ) | - |
| Depreciation in excess of capital allowances | - | 358 |
| Marginal relief | (590 | ) | (61 | ) |
| Change in corporation tax rate | - | (17,746 | ) |
| Total tax charge | 432,633 | 273,983 |
| 9. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 10. | DIVIDENDS |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| A Ordinary Share Capital shares of 1 each |
| Interim | 170,000 | 180,000 |
| B Ordinary Share Capital shares of 1 each |
| Interim | 170,000 | 180,000 |
| 340,000 | 360,000 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 11. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | 47,822 |
| AMORTISATION |
| At 1 January 2024 |
| and 31 December 2024 | 47,822 |
| NET BOOK VALUE |
| At 31 December 2024 | - |
| At 31 December 2023 | - |
| 12. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 2,506,924 | 25,788 | 986,916 |
| Additions | - | - | 90,792 |
| Disposals | - | - | - |
| At 31 December 2024 | 2,506,924 | 25,788 | 1,077,708 |
| DEPRECIATION |
| At 1 January 2024 | - | 9,835 | 666,097 |
| Charge for year | - | 2,579 | 69,916 |
| Eliminated on disposal | - | - | - |
| At 31 December 2024 | - | 12,414 | 736,013 |
| NET BOOK VALUE |
| At 31 December 2024 | 2,506,924 | 13,374 | 341,695 |
| At 31 December 2023 | 2,506,924 | 15,953 | 320,819 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 | 474,476 | 248,131 | 92,322 | 4,334,557 |
| Additions | 5,675 | 22,675 | 20,904 | 140,046 |
| Disposals | - | (107,994 | ) | (10,414 | ) | (118,408 | ) |
| At 31 December 2024 | 480,151 | 162,812 | 102,812 | 4,356,195 |
| DEPRECIATION |
| At 1 January 2024 | 249,794 | 112,322 | 50,106 | 1,088,154 |
| Charge for year | 45,382 | 31,707 | 11,455 | 161,039 |
| Eliminated on disposal | - | (80,178 | ) | (6,871 | ) | (87,049 | ) |
| At 31 December 2024 | 295,176 | 63,851 | 54,690 | 1,162,144 |
| NET BOOK VALUE |
| At 31 December 2024 | 184,975 | 98,961 | 48,122 | 3,194,051 |
| At 31 December 2023 | 224,682 | 135,809 | 42,216 | 3,246,403 |
| Santander UK PLC hold charges over the group's assets as disclosed in note 20. |
| Company |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | TANGIBLE FIXED ASSETS - continued |
| Company |
| Fixtures |
| and | Computer |
| fittings | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| 13. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| The company owns 100% of the equity and voting rights of the following subsidiaries: |
Subsidiary undertaking |
Company number |
Activity |
Country of incorporation |
| Michael Smith Switchgear Limited | 01933790 | Manufacturing | England & Wales |
| AVW Fabrications Limited | 02296551 | Manufacturing | England & Wales |
| Power Quality Systems Limited | 07968873 | Component distribution | England & Wales |
| All subsidiaries have the same registered address as the company. |
| The Company has provided a parent guarantee to AVW Fabrications Limited and Power Quality Systems Limited and therefore they are exempt from the requirements of audit under s479A of the Companies Act 2006. |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 14. | STOCKS |
| Group |
| 31.12.24 | 31.12.23 |
| (Unaudited |
| £ | £ |
| Stocks | 38,777 | - |
| Raw materials | 733,665 | 665,292 |
| Work-in-progress | 439 | 140,290 |
| Finished goods | 20,646 | 574 |
| 793,527 | 806,156 |
| 15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Trade debtors | 957,367 | 1,044,773 |
| Other debtors | 27 | - |
| VAT | - | - |
| Prepayments | 99,792 | 56,811 |
| 1,057,186 | 1,101,584 |
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 18) | 38,020 | 52,825 |
| Finance leases (see note 19) | - | 18,799 |
| Trade creditors | 415,111 | 742,325 |
| Tax | 280,819 | 144,463 |
| Social security and other taxes | 28,413 | 36,942 |
| VAT | 179,537 | 158,692 | - | 12,930 |
| Other creditors | 41,641 | 54,359 |
| Directors' current accounts | 2,143 | 7,738 | - | - |
| Accrued expenses | 117,791 | 183,757 |
| 1,103,475 | 1,399,900 |
| Bank loans are secured as explained in note 20 and incur interest at a rate of 6.03%. |
| 17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Bank loans (see note 18) | 978,491 | 1,016,511 |
| Bank loans are secured as explained in note 20 and incur interest at a rate of 6.03%. |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 18. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | 38,020 | 52,825 |
| Amounts falling due between two and five | years: |
| Bank loans - 2-5 years | 172,509 | 164,063 |
| Amounts falling due in more than five years: |
| Repayable by instalments |
| Bank loans more 5 yr by instal | 805,982 | 852,448 | 805,982 | 852,448 |
| 19. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Finance leases |
| 31.12.24 | 31.12.23 |
| ) |
| £ | £ |
| Net obligations repayable: |
| Within one year | - | 18,799 |
| Group |
| Non-cancellable |
| operating leases |
| 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ |
| Between one and five years | 78,364 | - |
| 20. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Bank loans | 1,016,511 | 1,069,336 |
| Finance leases | - | 18,799 | - | - |
| 1,016,511 | 1,088,135 |
| Santander UK PLC holds various charges including fixed and floating charges and a negative pledge over the company's property and undertakings. Copies of the charges are filed at Companies House. |
| 21. | PROVISIONS FOR LIABILITIES |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| (Unaudited) |
| £ | £ | £ | £ |
| Deferred tax | 148,539 | 155,333 | 101,343 | 94,338 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 21. | PROVISIONS FOR LIABILITIES - continued |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 January 2024 | 155,333 |
| Credit to Income Statement during year | (6,794 | ) |
| Balance at 31 December 2024 | 148,539 |
| Company |
| Deferred |
| tax |
| £ |
| Balance at 1 January 2024 |
| Charge to Income Statement during year |
| Balance at 31 December 2024 |
| The deferred tax liability relates to accelerated capital allowances £150,883 (2023: £159,552) and an asset of £2,344 related to other timing differences (2023: £4,219). Whilst it is anticipated that an element of the deferred tax liability will reverse during the 12 months following the balance sheet date, at present it is not possible to accurately quantify the value. |
| 22. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 31.12.24 | 31.12.23 |
| value: | £ | £ |
| A Ordinary Share Capital | 1 | 101 | 101 |
| B Ordinary Share Capital | 1 | 101 | 101 |
| 202 | 202 |
| Ordinary A and B shares have full dividend and voting rights. Their rights to participate in a distribution of capital are subject to the formulae set out in the Company's Articles of Association. |
| 23. | RESERVES |
| Group |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1 January 2024 | 3,195,351 | 598,163 | 3,793,514 |
| Profit for the year | 1,273,137 | - | 1,273,137 |
| Dividends | (340,000 | ) | - | (340,000 | ) |
| At 31 December 2024 | 4,128,488 | 598,163 | 4,726,651 |
| Company |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1 January 2024 | 3,222,524 |
| Profit for the year |
| Dividends | ( |
) | ( |
) |
| At 31 December 2024 | 4,015,485 |
| S & E Group Management Limited (Registered number: 08708231) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 23. | RESERVES - continued |
| The retained earnings reserve represents cumulative profits and losses. |
| Share premium represents the premium arising on the issue of shares net of issue costs. |
| 24. | PENSION COMMITMENTS |
| The group operates a defined contribution pension scheme. The assets of the scheme are held separately from the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £102,285 (2023: £134,902). Contributions totalling £8,124 (2023: £7,203 were payable to the fund at the reporting date and are included in creditors. |
| 25. | RELATED PARTY DISCLOSURES |
| The contribution of the directors, being the group's key management personnel, is disclosed in the employees and directors note. |