Company registration number 02836965 (England and Wales)
THE SILVER CRANE COMPANY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
THE SILVER CRANE COMPANY LIMITED
COMPANY INFORMATION
Directors
V Darwin
A Goodman
J Goodman
R Goodman
S Goodman
Secretary
P Streatfield
Company number
02836965
Registered office
7-10 Riding School Yard
Somerley
Ringwood
Hampshire
United Kingdom
BH24 3PL
Auditor
Azets Audit Services
37 Commercial Road
Poole
Dorset
BH14 0HU
THE SILVER CRANE COMPANY LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 26
THE SILVER CRANE COMPANY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 1 -

The directors present the strategic report for the year ended 31 January 2025.

 

This strategic report has been prepared solely to provide additional information to shareholders to assess the company's strategies and the potential for those strategies to succeed.

 

The strategic report contains certain forward-looking statements. These statements are made by the directors in good faith based on the information available to them, up to the time of approval of this report, and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any forward-looking information.

 

The directors, in preparing this strategic report, have complied with s414C of the Companies Act 2006.

Principal activities

The principal activity of the company continued to be that of the design, manufacture and distribution of a range of decorative gifting products for the retail sectors.

 

The family-owned company is based in Hampshire and Dorset. It subcontracts its manufacturing operations to factories in China and utilises its own warehouses to facilitate the packing of the products.

 

The company sales are primarily in the UK but it has also secured healthy markets in North America and Europe.

Review of the business

The company in the year to 31 January 2025 has continued to achieve significant sales growth of 20.7% which is very similar to that achieved in the previous year (2024 – 20.0%). The sales of the business continue to be influenced by significant orders from key customers and the customer base continues to expand globally.

 

The gross profit is similar to the prior year but overheads have remained constant despite the sales growth and inflationary pressures resulting in a much-improved operating profit of £5.0m (2024 - £3.6m), some 38.3% higher.

 

In order to manage the additional packing requirements, the company acquired further warehouse space in the year and now has packing facilities in Bournemouth and Poole.

 

The balance sheet position continues to strengthen: fixed assets have increased as a result of the additional warehouse purchase and working capital is further improved (£6.8m compared to £4.3m) as the profit feeds through the business. Inevitably, borrowing costs have increased to finance this expenditure.

 

Future developments

Since the year end, the level of business is at similar levels to last year. Retailers are in general facing rising costs marked by cautious spending and fragile consumer confidence. The need for innovation and quality remains key to success in the future.

 

To remain competitive, the company is seeking ways to reduce its manufacturing costs and improve its processes by investing in additional plant and machinery. These investments are ongoing.

 

The company has been able to recruit more fixed-term employed staff during the current peak season, with less reliance on temporary staff.

 

The business strategy has not fundamentally changed. The company is seeking to consolidate its position in the UK marketplace, to continue to strengthen its position in the US and to develop new products in a constantly changing marketplace. To achieve and maintain the company’s position, it is essential to remain competitive on lead times, quality, innovation of design, price and delivery.

THE SILVER CRANE COMPANY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 2 -
Principal risks and uncertainties

Foreign exchange risk

With an international business both from a customer and supplier perspective, the company has a foreign exchange exposure. In particular, the US $ has been volatile with a government change there determined to increase trade by seeking a weaker dollar. This situation is closely monitored.

 

Tariffs

The new US government has sought to introduce global tariffs on trade. This has led to uncertainty within businesses as to the implications of these changes.

 

The company has worked closely with its customers to mitigate the additional costs of these changes and continues to manage the situation.

 

Supply chain

The company is dependent on its subcontract manufacturing relationships in China for its products and the ability to transport its goods in a timely manner around the world.

 

These relationships are constantly monitored and managed at director level within the company, due to the importance of the timings of the deliveries.

 

Credit risk

The company reduces its exposure to debtor default by using credit insurance. Overdue debts are regularly reviewed.

 

Employees

The company’s performance depends on its management team, sales, design and support services staff. The resignation of key individuals and the inability to recruit people with the right experience and skills could impact performance. To mitigate these issues, the company actively encourages training and personnel development.

 

Competitors

The business operates in a highly competitive market with particular emphasis on price, design, quality and timely deliveries.

 

Customers have high expectations which the company strives to meet at all times. To mitigate this risk, it reviews and protects its designs, its product offering, new and existing customers and competitor activity.

Key performance indicators

The company reviews the following key performance indicators:

 

 

31 January 2025

31 January 2024

Method

Growth in sales

20.7%

20.0%

Year-on-year sales growth as a percentage

Operating profit

11.6%

10.2%

Operating profit as percentage of sales

 

THE SILVER CRANE COMPANY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 3 -
Other performance indicators

As a family business, the directors and management team meet on a regular basis to discuss the business and make appropriate business decisions. Where necessary, the company seeks professional advice from third parties.

 

The company is conscious of the need to attract and retain key employees as they will be essential to the business growing and its continued success.

 

 

31 January 2025

31 January 2024

Method

Employees

137

111

Average monthly employees

 

On behalf of the board

A Goodman
Director
2 December 2025
THE SILVER CRANE COMPANY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 January 2025.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £1,346,247. 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:

V Darwin
A Goodman
J Goodman
R Goodman
S Goodman
Auditor

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.

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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments and financial risk management.

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 company’s auditor 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 company’s auditor is aware of that information.

THE SILVER CRANE COMPANY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 5 -
On behalf of the board
A Goodman
Director
2 December 2025
THE SILVER CRANE COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE SILVER CRANE COMPANY LIMITED
- 6 -
Opinion

We have audited the financial statements of The Silver Crane Company Limited (the 'company') for the year ended 31 January 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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's responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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.

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 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 SILVER CRANE COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE SILVER CRANE COMPANY LIMITED
- 7 -
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 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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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.

THE SILVER CRANE COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE SILVER CRANE COMPANY LIMITED
- 8 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Zara Hogg FCA, BA (Hons)
Senior Statutory Auditor
For and on behalf of Azets Audit Services
15 December 2025
Chartered Accountants
Statutory Auditor
37 Commercial Road
Poole
Dorset
BH14 0HU
THE SILVER CRANE COMPANY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
43,021,478
35,635,710
Cost of sales
(34,471,803)
(28,182,911)
Gross profit
8,549,675
7,452,799
Administrative expenses
(3,791,746)
(3,832,833)
Other operating income
3
250,000
-
0
Operating profit
5
5,007,929
3,619,966
Interest receivable and similar income
8
37,499
55,414
Interest payable and similar expenses
9
(428,015)
(264,735)
Exceptional item
4
-
0
500,000
Profit before taxation
4,617,413
3,910,645
Tax on profit
10
(1,185,564)
(1,005,682)
Profit for the financial year
3,431,849
2,904,963

The profit and loss account has been prepared on the basis that all operations are continuing operations.

The notes on pages 13 to 26 form part of these financial statements.

THE SILVER CRANE COMPANY LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
11,726,064
8,562,034
Current assets
Stocks
14
855,155
1,033,131
Debtors
15
5,175,713
3,854,574
Cash at bank and in hand
4,092,552
2,416,599
10,123,420
7,304,304
Creditors: amounts falling due within one year
16
(3,337,542)
(3,003,974)
Net current assets
6,785,878
4,300,330
Total assets less current liabilities
18,511,942
12,862,364
Creditors: amounts falling due after more than one year
17
(6,733,413)
(3,254,364)
Provisions for liabilities
Deferred tax liability
19
256,985
172,058
(256,985)
(172,058)
Net assets
11,521,544
9,435,942
Capital and reserves
Called up share capital
21
1,770
1,770
Profit and loss reserves
11,519,774
9,434,172
Total equity
11,521,544
9,435,942
The financial statements were approved by the board of directors and authorised for issue on 2 December 2025 and are signed on its behalf by:
A Goodman
Director
Company Registration No. 02836965
THE SILVER CRANE COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 February 2023
1,770
7,168,619
7,170,389
Year ended 31 January 2024:
Profit and total comprehensive income for the year
-
2,904,963
2,904,963
Dividends
11
-
(639,410)
(639,410)
Balance at 31 January 2024
1,770
9,434,172
9,435,942
Year ended 31 January 2025:
Profit and total comprehensive income for the year
-
3,431,849
3,431,849
Dividends
11
-
(1,346,247)
(1,346,247)
Balance at 31 January 2025
1,770
11,519,774
11,521,544
THE SILVER CRANE COMPANY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
3,750,605
4,406,422
Interest paid
(428,015)
(264,735)
Income taxes paid
(723,048)
(731,076)
Net cash inflow from operating activities
2,599,542
3,410,611
Investing activities
Purchase of tangible fixed assets
(3,529,840)
(2,151,183)
Amounts repaid by/(advanced to) directors
519,649
(115,625)
Interest received
37,499
55,414
Net cash used in investing activities
(2,972,692)
(2,211,394)
Financing activities
Proceeds from new bank loans
7,200,000
-
0
Repayment of bank loans
(3,804,650)
(370,849)
Dividends paid
(1,346,247)
(639,410)
Net cash generated from/(used in) financing activities
2,049,103
(1,010,259)
Net increase in cash and cash equivalents
1,675,953
188,958
Cash and cash equivalents at beginning of year
2,416,599
2,227,641
Cash and cash equivalents at end of year
4,092,552
2,416,599
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
- 13 -
1
Accounting policies
Company information

The Silver Crane Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7-10 Riding School Yard, Somerley, Ringwood, Hampshire, United Kingdom, BH24 3PL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

1.3
Turnover

Turnover is recognised at the fair value of the consideration receivable for goods provided in the normal course of business, and is shown net of VAT. The fair value of consideration takes into account customer discounts and rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold buildings
3% straight line
Plant and equipment
15% to 50% straight line
Fixtures and fittings
15% straight line
Computers
33% straight line

Freehold land and assets in the course of construction are 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 credited or charged to profit or loss.

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 14 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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.

1.8
Financial instruments

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 15 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company 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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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.

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 16 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company 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 company.

1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 when the company has 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.

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 17 -
1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
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 leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

Stock provision

At each reporting date, the company's stock holding is analysed to identify items which may be obsolete (damaged, out-of-date and quarantined stock) and a provision is made against those items. A provision of £686,650 (2024 - £460,283) was recognised at 31 January 2025.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
30,849,825
24,919,378
Europe
1,856,387
1,446,368
Rest of World
10,315,266
9,269,964
43,021,478
35,635,710
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
3
Turnover and other revenue
(Continued)
- 18 -
2025
2024
£
£
Other revenue
Interest income
37,499
55,414
Insurance claims receivable
250,000
-
4
Exceptional item

In the prior year, an amount of £500,000 was recognised in respect of the settlement of a legal dispute. The settlement was confirmed after that year end and was in respect of a claim that existed as at that balance sheet date.

5
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(44,852)
69,844
Fees payable to the company's auditor for the audit of the company's financial statements
18,500
17,500
Depreciation of owned tangible fixed assets
365,810
288,459
Impairment of stocks recognised or reversed
226,367
171,065
Operating lease charges
52,700
52,100
6
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Directors
5
5
Warehouse and office staff
132
106
Total
137
111

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
5,172,134
4,120,568
Social security costs
325,460
255,590
Pension costs
308,314
312,379
5,805,908
4,688,537
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 19 -
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
114,842
96,444
Company pension contributions to defined contribution schemes
238,274
245,169
353,116
341,613

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
35,011
44,273
Other interest income
2,488
11,141
Total income
37,499
55,414
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
35,011
44,273
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
403,537
264,735
Other finance costs:
Other interest
24,478
-
0
428,015
264,735
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,101,286
997,546
Adjustments in respect of prior periods
(649)
3,778
Total current tax
1,100,637
1,001,324
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
10
Taxation
2025
2024
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
84,927
4,358
Total tax charge
1,185,564
1,005,682

In April 2023, the main rate of UK corporation tax increased from 19% to 25%. As the company’s financial year straddles this date, a blended corporation tax rate of 24% was applied to prior year results.

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
4,617,413
3,910,645
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 24.00%)
1,154,353
938,555
Tax effect of expenses that are not deductible in determining taxable profit
299
24,710
Tax effect of income not taxable in determining taxable profit
(8,360)
-
0
Adjustments in respect of prior years
-
0
3,778
Permanent capital allowances in excess of depreciation
-
0
34,281
Depreciation on assets not qualifying for tax allowances
39,921
-
0
Under/(over) provided in prior years
(649)
-
0
Movement in deferred tax
-
0
4,358
Taxation charge for the year
1,185,564
1,005,682
11
Dividends
2025
2024
£
£
Final paid
346,247
639,410
Interim paid
1,000,000
-
0
1,346,247
639,410
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 21 -
12
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Stocks
14
226,367
171,065
Recognised in:
Cost of sales
226,367
171,065
13
Tangible fixed assets
Freehold buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
£
Cost
At 1 February 2024
6,910,221
2,006,075
592,801
2,276
152,200
9,663,573
Additions
71,399
3,022,676
425,195
-
0
10,570
3,529,840
Transfers
5,028,751
(5,028,751)
-
0
-
0
-
0
-
0
At 31 January 2025
12,010,371
-
0
1,017,996
2,276
162,770
13,193,413
Depreciation and impairment
At 1 February 2024
777,462
-
0
244,249
1,490
78,338
1,101,539
Depreciation charged in the year
260,333
-
0
103,255
325
1,897
365,810
At 31 January 2025
1,037,795
-
0
347,504
1,815
80,235
1,467,349
Carrying amount
At 31 January 2025
10,972,576
-
0
670,492
461
82,535
11,726,064
At 31 January 2024
6,132,759
2,006,075
348,552
786
73,862
8,562,034
14
Stocks
2025
2024
£
£
Finished goods and goods for resale
855,155
1,033,131
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 22 -
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,271,007
2,433,113
Other debtors
1,429,870
1,283,709
Prepayments and accrued income
474,836
137,752
5,175,713
3,854,574
16
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
18
292,775
376,474
Trade creditors
955,579
851,610
Corporation tax
1,125,764
748,175
Other taxation and social security
230,251
258,229
Other creditors
509,261
575,563
Accruals and deferred income
223,912
193,923
3,337,542
3,003,974
17
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
18
6,733,413
3,254,364
18
Loans and overdrafts
2025
2024
£
£
Bank loans
7,026,188
3,630,838
Payable within one year
292,775
376,474
Payable after one year
6,733,413
3,254,364

Bank loans are secured by fixed charges over freehold buildings.

 

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 23 -
19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
256,985
172,058
2025
Movements in the year:
£
Liability at 1 February 2024
172,058
Charge to profit or loss
84,927
Liability at 31 January 2025
256,985

The deferred tax liability set out above is expected to reverse over a number of years and relates to accelerated capital allowances that are expected to mature within the same period.

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
308,314
312,379

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge for the year ended 31 January 2025 represents contributions payable by the company to the fund as well as certain employees' personal schemes. Contributions totalling £19,587 (2024 - £41,646) were payable to the fund at the balance sheet date.

21
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
425
425
425
425
Ordinary B shares of £1 each
425
425
425
425
Ordinary C shares of £1 each
230
230
230
230
Ordinary D shares of £1 each
230
230
230
230
Ordinary E shares of £1 each
230
230
230
230
Ordinary F shares of £1 each
230
230
230
230
1,770
1,770
1,770
1,770
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
21
Share capital
(Continued)
- 24 -

The holders of each class of shares shall be entitled to receive notice of meetings, to attend and vote at general meetings and full rights to capital. The holders of each class of shares shall be entitled to receive dividends, except that the directors may at any time resolve to declare either dividend payments of different amounts payable on each class of share or a dividend payable on one or more class of shares to the exclusion of the other classes.

22
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within one year
92,022
77,926
Between two and five years
110,937
169,456
202,959
247,382
23
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
404,388
-
24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
486,324
341,613
2025
2024
Amounts due to related parties
£
£
Key management personnel
210,073
-

See note 25 for details of the terms and conditions of the amounts outstanding at the reporting end date.

THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
24
Related party transactions
(Continued)
- 25 -

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Key management personnel
100,595
620,242

See note 25 for details of the terms and conditions of the amounts outstanding at the reporting end date.

25
Directors' transactions

Dividends totalling £1,346,247 (2024 - £639,410) were paid in the year in respect of shares held by the company's directors.

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director 1
2.25
237,537
5,300
980
(186,635)
57,182
Director 2
2.25
231,783
5,300
932
(194,602)
43,413
Director 3
2.25
68,278
5,300
266
(73,844)
-
Director 4
2.25
82,644
-
310
(82,954)
-
620,242
15,900
2,488
(538,035)
100,595

The above loans are unsecured and repayable on demand. Interest is charged at the HMRC official rate on amounts exceeding £10,000.

26
Ultimate controlling party

The directors do not consider there to be an ultimate controlling party.

27
Analysis of changes in net debt
1 February 2024
Cash flows
31 January 2025
£
£
£
Cash at bank and in hand
2,416,599
1,675,953
4,092,552
Borrowings excluding overdrafts
(3,630,838)
(3,395,350)
(7,026,188)
(1,214,239)
(1,719,397)
(2,933,636)
THE SILVER CRANE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 26 -
28
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
3,431,849
2,904,963
Adjustments for:
Taxation charged
1,185,564
1,005,682
Finance costs
428,015
264,735
Investment income
(37,499)
(55,414)
Depreciation and impairment of tangible fixed assets
365,810
288,459
Movements in working capital:
Decrease in stocks
177,976
367,120
(Increase)/decrease in debtors
(1,840,788)
471,232
Increase/(decrease) in creditors
39,678
(840,355)
Cash generated from operations
3,750,605
4,406,422
2025-01-312024-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300V DarwinA GoodmanJ GoodmanR GoodmanS GoodmanP Streatfield028369652024-02-012025-01-3102836965bus:Director12024-02-012025-01-3102836965bus:Director22024-02-012025-01-3102836965bus:Director32024-02-012025-01-3102836965bus:Director42024-02-012025-01-3102836965bus:Director52024-02-012025-01-3102836965bus:CompanySecretary12024-02-012025-01-3102836965bus:RegisteredOffice2024-02-012025-01-31028369652025-01-31028369652023-02-012024-01-3102836965core:RetainedEarningsAccumulatedLosses2023-02-012024-01-3102836965core:RetainedEarningsAccumulatedLosses2024-02-012025-01-31028369652024-01-3102836965core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-3102836965core:ConstructionInProgressAssetsUnderConstruction2025-01-3102836965core:PlantMachinery2025-01-3102836965core:FurnitureFittings2025-01-3102836965core:ComputerEquipment2025-01-3102836965core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-3102836965core:ConstructionInProgressAssetsUnderConstruction2024-01-3102836965core:PlantMachinery2024-01-3102836965core:FurnitureFittings2024-01-3102836965core:ComputerEquipment2024-01-3102836965core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3102836965core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3102836965core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3102836965core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3102836965core:CurrentFinancialInstruments2025-01-3102836965core:CurrentFinancialInstruments2024-01-3102836965core:ShareCapital2025-01-3102836965core:ShareCapital2024-01-3102836965core:RetainedEarningsAccumulatedLosses2025-01-3102836965core:RetainedEarningsAccumulatedLosses2024-01-3102836965core:ShareCapital2023-01-3102836965core:RetainedEarningsAccumulatedLosses2023-01-3102836965core:ShareCapitalOrdinaryShareClass12025-01-3102836965core:ShareCapitalOrdinaryShareClass12024-01-3102836965core:ShareCapitalOrdinaryShareClass22025-01-3102836965core:ShareCapitalOrdinaryShareClass22024-01-3102836965core:ShareCapitalOrdinaryShareClass32025-01-3102836965core:ShareCapitalOrdinaryShareClass32024-01-3102836965core:ShareCapitalOrdinaryShareClass42025-01-3102836965core:ShareCapitalOrdinaryShareClass42024-01-3102836965core:ShareCapitalOrdinaryShareClass52025-01-3102836965core:ShareCapitalOrdinaryShareClass52024-01-3102836965core:ShareCapitalOrdinaryShares2025-01-3102836965core:ShareCapitalOrdinaryShares2024-01-310283696512024-02-012025-01-310283696512023-02-012024-01-310283696522024-02-012025-01-310283696522023-02-012024-01-31028369652024-01-31028369652023-01-3102836965core:LandBuildingscore:OwnedOrFreeholdAssets2024-02-012025-01-3102836965core:PlantMachinery2024-02-012025-01-3102836965core:FurnitureFittings2024-02-012025-01-3102836965core:ComputerEquipment2024-02-012025-01-3102836965core:UKTax2024-02-012025-01-3102836965core:UKTax2023-02-012024-01-310283696532024-02-012025-01-310283696532023-02-012024-01-3102836965core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-3102836965core:ConstructionInProgressAssetsUnderConstruction2024-01-3102836965core:PlantMachinery2024-01-3102836965core:FurnitureFittings2024-01-3102836965core:ComputerEquipment2024-01-3102836965core:ConstructionInProgressAssetsUnderConstruction2024-02-012025-01-3102836965core:Non-currentFinancialInstruments2025-01-3102836965core:Non-currentFinancialInstruments2024-01-3102836965bus:OrdinaryShareClass12024-02-012025-01-3102836965bus:OrdinaryShareClass22024-02-012025-01-3102836965bus:OrdinaryShareClass32024-02-012025-01-3102836965bus:OrdinaryShareClass42024-02-012025-01-3102836965bus:OrdinaryShareClass52024-02-012025-01-3102836965bus:OrdinaryShareClass12025-01-3102836965bus:OrdinaryShareClass12024-01-3102836965bus:OrdinaryShareClass22025-01-3102836965bus:OrdinaryShareClass22024-01-3102836965bus:OrdinaryShareClass32025-01-3102836965bus:OrdinaryShareClass32024-01-3102836965bus:OrdinaryShareClass42025-01-3102836965bus:OrdinaryShareClass42024-01-3102836965bus:OrdinaryShareClass52025-01-3102836965bus:OrdinaryShareClass52024-01-3102836965bus:AllOrdinaryShares2025-01-3102836965bus:AllOrdinaryShares2024-01-3102836965core:WithinOneYear2025-01-3102836965core:WithinOneYear2024-01-3102836965core:BetweenTwoFiveYears2025-01-3102836965core:BetweenTwoFiveYears2024-01-3102836965bus:PrivateLimitedCompanyLtd2024-02-012025-01-3102836965bus:FRS1022024-02-012025-01-3102836965bus:Audited2024-02-012025-01-3102836965bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP