Company registration number 00187552 (England and Wales)
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
COMPANY INFORMATION
Directors
I A D White
G A White
T R Allum
Company number
00187552
Registered office
15/17 Margaret Road
New Barnet
Hertfordshire
EN4 9NR
Auditor
BK Plus Audit Limited
Oakingham House
Frederick Place
High Wycombe
Buckinghamshire
HP11 1JU
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the Strategic Report for the year ended 31 December 2024.
Review of the business
2024 saw a y-o-y increase in total sales by 18%, however, gross profit margin decreased by 3.7% demonstrating the overall tougher trading conditions and competition. The reduced margin is also a reflection of the significant increase in contract sales at lower margins for higher volume sales compared to the trade counters and showrooms.
Trade counters saw an decline of 11.4% on sales and a 21.9% drop in gross profit due to heavy competition in slowing market.
Showrooms managed to etch out a 2.2% increase on sales but remained flat y-o-y for gross profit due to lower margins. Both showrooms have seen continued renovation and improvement to the display areas to ensure that customers are able to access latest trends, fashions & designs.
The plumbing and sanitary ware contracts market was significantly more active than 2023 with a 42.6% increase in revenue. Gross profit was up 18.4% before any supplier performance rebates, however the margin was negatively squeezed due to higher competition.
The market still have concerns regarding the financial stability of some of the very large main contractors which is well founded when considering construction giant ISG collapsed into administration.
Online trading saw a 2.2% increase in revenue, buy margins were slightly down by 0.5%. The company continues to look into expending the online offering to help take advantage of economies of scale with the central costs and premises.
Continued focus is being given to reducing overall stock levels and improving stock turn to help improve working capital through the tougher trading conditions. Initiatives to turn slow moving stock back into cash continue to be implemented.
Personnel costs have increased significantly due to the governments National Insurance Contribution increases along with the minimum wage increases.
The industry continues to face challenges related to labour shortages, exacerbated by Brexit and an aging workforce. Efforts are being made to attract new talent and upskill existing workers through training programs and apprenticeships.
Overall, a loss has been reported for the year.
Principal risks and uncertainties
Current Economy
The UK construction industry continues to be impacted by a number of headwinds and this has resulted in some of the larger contractors going into administration. This is a continued concern going into 2025. With increased taxes such as the NIC from April 2025 and unemployment rates going up there are still concerns that the construction industry is not going to pick up it as was hoped going into the beginning of the year.
Inflation continues to be above target and the ongoing geopolitical concerns are not allowing interest rates to come down.
Cash Flow Risk
The Company’s cash flow has remained positive throughout 2024 and has continued to do so in 2025. The company has no loans or debt in place. During the year the company has been able to place funds on deposit to take advantage of the higher bank deposit rates.
Continued attention is being given to account receivables, stock levels and stock turn to help improve working capital and efficiency ratios.
The Company has the benefit of a whole turnover debtor insurance policy that has assisted with prompt payment of account receivables and minimised bad debt exposure.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Development and performance
Financial key performance indicators
Turnover for 2024 was £12.8m (2023: £10.9m) all of which represents 3rd party sales. The results for the year show gross margin profit of £3.37m (2023: £3.27m). Gross profit margin has decreased from 2023 primarily due to increased competition reducing gross profit margin and increasing operation costs due to continued inflationary pressures. Administration costs of £3.66m (2023: £3.34m) have increased due to increased premise and wage costs. Administration costs include staff wage costs of £1.85m (2023: £1.76m). A lot of focus is being given to reducing the overall administration costs through innovation and improved use of technology wherever possible.
The Company did receive Government support in the year totalling £45,732 (2023: £46,088) in the form of Rates Relief on two branches.
Future Outlook and Business Development
The Company remains a wholly owned subsidiary of Leaside Holdings Limited. The company will continue with its existing branch network comprising 4 trade counter outlets, 2 showrooms, General Sales Office and online trading.
There is desire to identify growth opportunities either from organic development of new outlets or through acquisition. Further enhancements of the online trading opportunities will also be a keen area of focus.
Attention is being focused on implementing business efficiencies in using technology and internal systems much more. The company has invested in new LED lighting with microwave sensors to reduce it’s energy consumption at two sites. There are a number of initiatives being launched to improve operational efficiencies to reduce costs across all business areas.
A high level of attention will continue to be given to account receivables due to the potential for higher insolvency rates as market conditions continue to be challenging for the larger contractors which effect the supporting sub-contractors.
The Company has an ongoing strategic review of customer types, product offering and pricing policy with a view to expand the customer base offering a wider range of products to help improve margins.
The Company will continue its membership of the Fortis Buying Group. The Group looks to expand its membership and it is expected to continue to negotiate the best possible commercial buying terms and generate improved rebates for it’s members.
G A White
Director
22 December 2025
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of the procurement and purchase of plumbing and building supplies for resale.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
I A D White
G A White
N S Horton
(Resigned 25 September 2025)
T R Allum
Qualifying third party indemnity provisions
Directors' liability and indemnity insurance was in force throughout the year to cover the directors and officers of the company against actions brought against them in their personal capacity. Neither the insurance nor the indemnity provide cover where the individual has acted fraudulently or dishonestly.
Auditor
In accordance with the company's articles, a resolution proposing that BK Plus Audit Limited, successor firm to Haines Watts High Wycombe Limited, be reappointed as auditor of the company will be put at a General Meeting.
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.
On behalf of the board
G A White
Director
22 December 2025
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
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 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.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
- 5 -
Opinion
We have audited the financial statements of Fayers Plumbing and Building Supplies Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
- 6 -
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:
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 and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
From the preliminary stage of the audit, we ensure our understanding of the entity is up to date. This includes, but is not limited to, current knowledge of their activities, the business and control environments, and their compliance with the applicable legal and regulatory frameworks. This information supports our risk identification and the subsequent design of audit procedures to mitigate those risks; ensuring that the audit evidence obtained is sufficient and appropriate to support our opinion.
In response to the risks identified, specific to this entity, we designed procedures which included, but were not limited to:
Enquiry of management and those charged with governance around actual and potential litigation and claims;
Reviewing minutes of meetings of those charged with governance, if available;
Reviewing financial statements disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale for significant transactions outside the normal course of business.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
- 7 -
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusions. There is always the unavoidable risk that material misstatements in the financial statements may not be detected despite the audit being properly performed in accordance with UK Auditing standards.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the 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.
Kapil Davda (Senior Statutory Auditor)
For and on behalf of BK Plus Audit Limited
22 December 2025
Statutory Auditor
Oakingham House
Frederick Place
High Wycombe
Buckinghamshire
HP11 1JU
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
12,791,981
10,879,601
Cost of sales
(9,425,125)
(7,608,885)
Gross profit
3,366,856
3,270,716
Administrative expenses
(3,662,667)
(3,338,088)
Other operating income
60,496
118,993
Operating (loss)/profit
4
(235,315)
51,621
Interest receivable and similar income
7
2,965
11,690
Interest payable and similar expenses
8
(4,040)
(6,501)
(Loss)/profit before taxation
(236,390)
56,810
Tax on (loss)/profit
9
(Loss)/profit for the financial year
(236,390)
56,810
The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
(Loss)/profit for the year
(236,390)
56,810
Other comprehensive income
-
-
Total comprehensive income for the year
(236,390)
56,810
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
276,507
328,084
Current assets
Stocks
11
1,150,015
1,067,268
Debtors
12
1,485,137
1,555,520
Cash at bank and in hand
439,087
1,007,712
3,074,239
3,630,500
Creditors: amounts falling due within one year
13
(1,122,066)
(1,586,906)
Net current assets
1,952,173
2,043,594
Total assets less current liabilities
2,228,680
2,371,678
Creditors: amounts falling due after more than one year
14
(13,214)
(19,822)
Provisions for liabilities
Provisions
16
100,000
(100,000)
-
Net assets
2,115,466
2,351,856
Capital and reserves
Called up share capital
18
1,711,672
1,711,672
Share premium account
751,049
751,049
Profit and loss reserves
(347,255)
(110,865)
Total equity
2,115,466
2,351,856
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
G A White
Director
Company registration number 00187552 (England and Wales)
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
1,711,672
751,049
(167,675)
2,295,046
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
56,810
56,810
Balance at 31 December 2023
1,711,672
751,049
(110,865)
2,351,856
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(236,390)
(236,390)
Balance at 31 December 2024
1,711,672
751,049
(347,255)
2,115,466
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Fayers Plumbing and Building Supplies Limited is a private company limited by shares incorporated in England and Wales. The registered office is 15/17 Margaret Road, New Barnet, Hertfordshire, EN4 9NR.
The company is a wholly owned subsidiary of Leaside Holdings Limited, a company incorporated in England & Wales which prepares consolidated financial statements. The company has taken advantage of disclosure exemptions available to it as a wholly owned subsidiary.
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.
Financial reporting standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirement of Section 7 Statement of Cash Flows;
the requirement of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii)11.48)a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 26 Share-based Payment paragraphs 26.18(b), 26.19 to 26.21 and 26.23;
the requirements of Section 33 Related Party Disclosure paragraph 33.7.
This information is included in the consolidated financial statements of Leaside Holdings limited as at 31 December 2024 and these financial statements may be obtained from Companies House.
1.2
Going concern
The Financial Statements have been prepared on a going concern basis. The Directors have considered relevant information, including the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. Based on these assessments and having regard to the resources available to the entity, the Directors have concluded that there is no material uncertainty. trueAt 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 received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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:
Leasehold land and buildings
Over period of lease
Fixtures and fittings
5 years straight line
Computer equipment
3 years straight line
Motor vehicles
4 years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
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.
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.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.7
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially st fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
1.8
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.
1.9
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
1.10
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.
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.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
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.
1.11
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.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.12
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.16
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
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.
The key sources of estimation uncertainty that have had the most significant effect on amounts recognised in the financial statements are outlined below:
Valuation of stock
Stock is included at the lower of cost and net realisable value. The directors have reviewed the stock obsolescence policy and are satisfied that stock is fairly valued at the year end.
Fixed Assets
Estimations have been applied to the useful economic life and residual values of tangible fixed assets. The directors have concluded that the asset values and residual values are appropriate.
Bad debt provision
Management are required to estimate the recoverability of doubtful debts and assess the need to provision for bad debts. The recoverability of debts are assessed continually during the year based on customer communication and management experience. Where required, a bad debt provision is raised. Each provision is made on a debt-by-debt basis.
Rebate accruals
Management are required to estimate the level of rebates payable to customers and receivable from suppliers based on contractual terms, historical experience and forecast purchase volumes. Rebates are recognised on an accruals basis and are measured using the best estimate of the amount expected to be settled at the reporting date.
Dilapidation provisions
The company has obligations under property lease agreements to restore leased premises at the end of the lease term. Management has exercised judgment in determining whether such obligations exist and estimating the amount of the provision required. The estimation involves assessing the condition of the property, interpreting lease terms, and considering expected costs of reinstatement, which may include contractor quotations and historical experience. Due to the inherent uncertainty in predicting future costs and timing, actual outcomes may differ from these estimates.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
UK
12,791,981
10,879,601
2024
2023
£
£
Other revenue
Interest income
2,965
11,690
Grants received
45,732
46,088
Rent Receivable- Operating Lease
11,348
11,349
Rates Receivable
3,416
52,797
4
Operating profit/(loss)
2024
2023
Operating profit/(loss) for the year isstated after charging/(creditiing)
£
£
Government grants
(45,732)
(46,088)
Fees payable to the company's auditor for the audit of the company's financial statements
18,930
17,860
Depreciation of owned tangible fixed assets
91,014
76,424
Profit on disposal of tangible fixed assets
-
(5,295)
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Sales and transport
31
35
Office and management
15
14
Stores
8
8
Total
54
57
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,705,561
1,639,871
Social security costs
161,919
154,655
Pension costs
56,530
42,894
1,924,010
1,837,420
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
174,601
182,100
Company pension contributions to defined contribution schemes
10,950
10,950
185,551
193,050
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
2,965
11,690
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2,965
11,690
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
2,608
4,468
Other finance costs
Interest on finance leases and hire purchase contracts
1,432
2,033
4,040
6,501
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
9
Taxation
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(236,390)
56,810
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(59,098)
14,203
Tax effect of expenses that are not deductible in determining taxable profit
787
590
Unutilised tax losses carried forward
59,302
Depreciation in excess of capital allowances
(1,269)
Utilising tax losses
(12,200)
Profit on sale of fixed assets
(1,324)
Other tax adjustments
(991)
Taxation charge for the year
-
-
The deferred tax asset in respect of losses carried forward has not been recognised in the financial statements as there is insufficient evidence that the asset will be recoverable in the foreseeable future. Tax losses of £2,799,373 (2023: £2,721,870) are available to be recovered against future profits.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
10
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
383,451
852,066
66,765
214,450
1,516,732
Additions
11,741
26,441
1,255
39,437
At 31 December 2024
395,192
878,507
66,765
215,705
1,556,169
Depreciation and impairment
At 1 January 2024
227,607
748,865
61,545
150,631
1,188,648
Depreciation charged in the year
22,157
45,271
3,480
20,106
91,014
At 31 December 2024
249,764
794,136
65,025
170,737
1,279,662
Carrying amount
At 31 December 2024
145,428
84,371
1,740
44,968
276,507
At 31 December 2023
155,844
103,201
5,220
63,819
328,084
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Motor vehicles
44,968
63,819
11
Stocks
2024
2023
£
£
Finished goods
1,150,015
1,067,268
12
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
982,427
1,044,387
Other debtors
349,898
296,918
Prepayments and accrued income
152,812
214,215
1,485,137
1,555,520
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
15
6,607
11,670
Trade creditors
840,636
1,300,353
Amounts owed to group undertakings
110
110
Taxation and social security
133,598
148,749
Other creditors
35,981
33,869
Accruals and deferred income
105,134
92,155
1,122,066
1,586,906
Net obligations under finance leases and hire purchase contracts due within one year are secured on the assets to which they relate.
A debenture is held by the parent company, Leaside Holdings Limited, securing £2,500,000 and all monies due or becoming due to it.
14
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
15
13,214
19,822
15
Finance lease obligations
2024
2023
Amounts due:
£
£
Within one year
6,607
11,670
After more than one year
13,214
19,822
19,821
31,492
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
6,607
11,670
In two to five years
13,214
19,822
19,821
31,492
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
16
Provisions for liabilities
2024
2023
£
£
Dilapidations provision
100,000
-
Movements on provisions:
Dilapidations provision
£
Additional provisions in the year
100,000
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
56,530
42,894
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.
18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,639,070
1,639,070
1,639,070
1,639,070
Ordinary 'A' shares of £1 each
33,276
33,276
33,276
33,276
Ordinary 'B' shares of £1 each
39,326
39,326
39,326
39,326
1,711,672
1,711,672
1,711,672
1,711,672
The rights of the Ordinary shareholder and those of the A and B shareholders are the same.
19
Operating lease commitments
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:
2024
2023
£
£
Within 1 year
222,930
233,016
Years 2-5
679,220
754,220
After 5 years
579,393
727,323
1,481,543
1,714,559
FAYERS PLUMBING AND BUILDING SUPPLIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
20
Related party transactions
The terms of the group banking facility is that there is a set off arrangement between the facility accounts.
The company has agreed to be a party in the composite guarantee given to its bankers. The composite guarantee dated 8 December 2005 is between the following companies: Fayers Plumbing & Building Supplies Limited, its parent company, Leaside Holdings Limited and its fellow subsidiary, Just Add Water Limited.
The company is a wholly owned subsidiary of Leaside Holdings Limited. Accordingly, the company has taken advantage of the exemption in FRS 102 from disclosing transactions between group entities. During the year and the previous year, the company had the following transactions with related parties:
One of the premises from which the company traded is owned by related parties of the company. It is jointly owned by four directors of group companies, (Mr I White (25%), Mr G White (25%), Mrs C Webster (20%) and Mrs T Wilkin (20%) and two of their spouses (Mr M Webster (5%) and Mr R Wilkin (5%)). The annual rent payable to the related parties was £75,000 (2023: £75,000).
The company was supplied consultancy services in regards to the online business totalling £40,000 (2023: £16,500) by White Advisory Services (Thailand) Co. Limited, a company controlled by Mr G White who is a director and shareholder of the parent company Leaside Holdings and a director of Fayers Plumbing and Building Supplies Limited.
The company purchased goods and services totalling £8,301 (2023: £8,227) from Wilkin and Wilkin Limited, a company controlled by the spouse of Mrs T Wilkin, who is a director and a shareholder of the parent company, Leaside Holdings Limited. As at the year end, £598 (2023: £498) was owed to Wilkin and Wilkin Limited in respect of these transactions.
21
Ultimate controlling party
The ultimate parent company is Leaside Holdings Limited registered in England and Wales whose consolidated accounts are publicly available from the registered office, 15 -17 Margaret Road, New Barnet, Barnet, EN4 9NR, United Kingdom.
Throughout the year and the prior year the company was controlled by the White family shareholders by virtue of their indirect control of Leaside Holdings Limited.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300I A D WhiteG A WhiteN S HortonT R AllumF J Colborne001875522024-01-012024-12-3100187552core:AccountingPolicyChangeIncreaseDecrease2024-01-012024-12-3100187552bus:Director12024-01-012024-12-3100187552bus:Director22024-01-012024-12-3100187552bus:Director42024-01-012024-12-3100187552bus:Director32024-01-012024-12-3100187552bus:CompanySecretary12024-01-012024-12-3100187552bus:RegisteredOffice2024-01-012024-12-31001875522024-12-31001875522023-01-012023-12-3100187552core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100187552core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31001875522023-12-3100187552core:AccountingPolicyChangeIncreaseDecrease2024-12-3100187552core:FurnitureFittings2024-12-3100187552core:ComputerEquipment2024-12-3100187552core:MotorVehicles2024-12-3100187552core:LandBuildings2023-12-3100187552core:FurnitureFittings2023-12-3100187552core:ComputerEquipment2023-12-3100187552core:MotorVehicles2023-12-3100187552core:CurrentFinancialInstruments2024-12-3100187552core:CurrentFinancialInstruments2023-12-3100187552core:Non-currentFinancialInstruments2024-12-3100187552core:Non-currentFinancialInstruments2023-12-3100187552core:ShareCapital2024-12-3100187552core:ShareCapital2023-12-3100187552core:SharePremium2024-12-3100187552core:SharePremium2023-12-3100187552core:RetainedEarningsAccumulatedLosses2024-12-3100187552core:RetainedEarningsAccumulatedLosses2023-12-3100187552core:ShareCapital2022-12-3100187552core:SharePremium2022-12-3100187552core:RetainedEarningsAccumulatedLosses2022-12-3100187552core:ShareCapitalOrdinaryShareClass12024-12-3100187552core:ShareCapitalOrdinaryShareClass12023-12-3100187552core:ShareCapitalOrdinaryShareClass22024-12-3100187552core:ShareCapitalOrdinaryShareClass22023-12-3100187552core:ShareCapitalOrdinaryShareClass32024-12-3100187552core:ShareCapitalOrdinaryShareClass32023-12-3100187552core:ShareCapitalOrdinaryShares2024-12-3100187552core:ShareCapitalOrdinaryShares2023-12-3100187552core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3100187552core:FurnitureFittings2024-01-012024-12-3100187552core:ComputerEquipment2024-01-012024-12-3100187552core:MotorVehicles2024-01-012024-12-3100187552core:UKTax2024-01-012024-12-3100187552core:UKTax2023-01-012023-12-310018755212024-01-012024-12-310018755212023-01-012023-12-310018755222024-01-012024-12-310018755222023-01-012023-12-310018755232024-01-012024-12-310018755232023-01-012023-12-3100187552core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3100187552core:FurnitureFittings2023-12-3100187552core:ComputerEquipment2023-12-3100187552core:MotorVehicles2023-12-31001875522023-12-3100187552core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3100187552core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3100187552core:LandBuildingscore:LeasedAssetsHeldAsLesseecore:AccountingPolicyChangeIncreaseDecrease2024-12-3100187552core:WithinOneYear2024-12-3100187552core:WithinOneYear2023-12-3100187552core:BetweenTwoFiveYears2024-12-3100187552core:BetweenTwoFiveYears2023-12-3100187552bus:OrdinaryShareClass12024-01-012024-12-3100187552bus:OrdinaryShareClass22024-01-012024-12-3100187552bus:OrdinaryShareClass32024-01-012024-12-3100187552bus:OrdinaryShareClass12024-12-3100187552bus:OrdinaryShareClass12023-12-3100187552bus:OrdinaryShareClass22024-12-3100187552bus:OrdinaryShareClass22023-12-3100187552bus:OrdinaryShareClass32024-12-3100187552bus:OrdinaryShareClass32023-12-3100187552bus:AllOrdinaryShares2024-12-3100187552bus:AllOrdinaryShares2023-12-3100187552core:MoreThanFiveYears2024-12-3100187552core:MoreThanFiveYears2023-12-3100187552bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100187552bus:FRS1022024-01-012024-12-3100187552bus:Audited2024-01-012024-12-3100187552bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP