Company registration number 03604296 (England and Wales)
AGRILLOYD LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
AGRILLOYD LTD
STATEMENT OF FINANCIAL POSITION
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
72,392
80,435
Tangible assets
5
358,136
389,851
430,528
470,286
Current assets
Stocks
504,794
545,637
Debtors
6
2,936,091
2,521,983
Cash at bank and in hand
82,676
186,679
3,523,561
3,254,299
Creditors: amounts falling due within one year
7
(2,488,701)
(2,481,246)
Net current assets
1,034,860
773,053
Total assets less current liabilities
1,465,388
1,243,339
Creditors: amounts falling due after more than one year
8
(12,000)
(32,000)
Provisions for liabilities
9
(5,000)
-
0
Net assets
1,448,388
1,211,339
Capital and reserves
Called up share capital
10
50
50
Profit and loss reserves
11
1,448,338
1,211,289
Total equity
1,448,388
1,211,339

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
Mr D A Haythornthwaite
Director
Company registration number 03604296 (England and Wales)
AGRILLOYD LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2025
30 June 2025
- 2 -
1
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.

 

In the directors opinion there are no judgements or key sources of estimation uncertainty in relation to these financial statements

2
Accounting policies
Company information

Agrilloyd Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Glendower Road, Southern Avenue Industrial Estate, Leominster, Herefordshire, HR6 0RL.

2.1
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

 

 

2.2
Going concern

The financial statements have been prepared on a going concern basis. The Company has net current assets £true1,034,860 at 30 June 2025 (2024: £773,053). The directors have drawn up forecasts covering a period of 12 months from the date of signing the accounts and have considered the impact of market conditions on both reneue and costs. The Company is expected to continue in a net current asset position and will receive financial support from Tangerine Holdings Limited when needed. Sensitivity analysis has been performed to consider different scenarios but has not raised any concerns. Agrilloyd Limited has received a letter of support from Tangerine Group Holdings Limited who is under the ultimate control of the same controlling shareholder, D A Haythornthwaite that they can continue to provide financial support to enable the Company to continue trading. The directors are of the opinion that the company can continue as a going concern for the foreseeable future.

2.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Sales are recognised at the point at which the company has fulfilled its contractual obligations and the risks and rewards attaching to the product have been transferred to the customer.

 

AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
2
Accounting policies
(Continued)
- 3 -
2.4
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

 

Development costs are being amortised evenly over their estimated useful life of ten years after becoming available for use.

AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
2
Accounting policies
(Continued)
- 4 -
2.5
Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Freehold land and buildings
4% on cost with a residual value of 40%
Plant and equipment
10% - 20% on cost
Fixtures and fittings
10% - 20% on cost
Show equipment
20% - 50% on cost
Motor vehicles
20% on cost

Freehold land is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

 

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

2.6
Stocks

Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

 

Cost is calculated using the first-in, first-out method and includes all purchase, transport and handling costs in bringing stocks to their present location and condition.

 

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.

 

2.7
Financial instruments

The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

 

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 entity after deducting all of its financial liabilities.

 

Financial assets with no stated interest rate and receivable within one year are stated at transaction price. Any losses arising from impairment are recognised in the income statement in other administrative expenses.

 

 

2.8
Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

 

Current or deferred taxation assets and liabilities are not discounted.

 

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
2
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

 

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

 

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

 

2.9
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.

2.10
Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date.  Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
3
Employees

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

2025
2024
Number
Number
Total
11
18

No directors received remuneration from the Company in respect of services provided in either the current or prior year. Directors' remuneration is paid by Tangerine Holdings Limited.

AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
4
Intangible fixed assets
Development costs
£
Cost
At 1 July 2024 and 30 June 2025
85,895
Amortisation and impairment
At 1 July 2024
5,460
Amortisation charged for the year
8,043
At 30 June 2025
13,503
Carrying amount
At 30 June 2025
72,392
At 30 June 2024
80,435
5
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Show equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2024
343,236
198,223
155,108
96,353
19,936
812,856
Additions
-
0
-
0
-
0
775
-
0
775
At 30 June 2025
343,236
198,223
155,108
97,128
19,936
813,631
Depreciation and impairment
At 1 July 2024
40,227
172,244
112,752
79,621
18,161
423,005
Depreciation charged in the year
8,276
5,682
8,758
7,999
1,775
32,490
At 30 June 2025
48,503
177,926
121,510
87,620
19,936
455,495
Carrying amount
At 30 June 2025
294,733
20,297
33,598
9,508
-
0
358,136
At 30 June 2024
303,009
25,979
42,356
16,732
1,775
389,851

Included in the net book value of £358,136 is £73,920 (2024: £79,206) relating to assets held under hire purchase agreements. The depreciation charged to the accounts in respect of such assets amounted to £1,920 (2024: £2,514)

AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
229,371
370,691
Amounts owed by group undertakings
73,181
-
0
Other debtors
2,567,971
2,069,022
Prepayments and accrued income
65,568
33,038
2,936,091
2,472,751
Deferred tax asset (note )
-
0
49,232
2,936,091
2,521,983

The amounts owed by group undertakings are interest free and repayable on demand.

7
Creditors: amounts falling due within one year
2025
2024
£
£
Obligations under finance leases
16,000
12,540
Trade creditors
108,982
101,773
Amounts owed to group undertakings
196,787
238,623
Corporation tax
45,659
20,646
Other taxation and social security
12,038
11,312
Other creditors
2,020,637
1,995,165
Accruals and deferred income
88,598
101,187
2,488,701
2,481,246

The amounts owed to group undertakings are interest free and repayable on demand.

8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Obilgations under finance leases
12,000
32,000
9
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
5,000
-
0
AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 8 -
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
50
50
50
50
11
Profit and loss reserves

This reserve reflects cumulative profits and losses net of distributions to owners.

 

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
David Evans BA FCA
Statutory Auditor:
Bishops Audit Limited
Date of audit report:
15 December 2025
13
Operating lease commitments

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

2025
2024
£
£
Within one year
47,054
70,259
Between two and five years
21,548
44,767
68,602
116,130

The term of the leases is 3 years.

14
Related party transactions
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Finacial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
During the year the Company had transactions with companies under the control of D A Haythonrthwaite.
AGRILLOYD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
14
Related party transactions
(Continued)
- 9 -
2025
2024
£
£
Goods provided
429,071
429,876
Good purchased
590,672
657,286
At the year end the Company had net balances outstanding with companies under the control of D A Haythornthwaite.
2025
2024
£
£
Included in Other debtors/(creditors)
869,914
95,864
15
Ultimate controling party

The Company is a 100% owned subsidiary of Tangerine Agriculture Limited.

 

The registered office for Tangerine Agriculture Limited is Docklands, Dock Road, Lytham St. Annes, Lancashire, United Kingdom, FY8 5AQ

 

The Company is under the ultimate control of D A Haythornthwaite, the controlling shareholder of Tangerine Agriculture Limited.

2025-06-302024-07-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr David Alan HaythornthwaiteMrs  S HaythornthwaiteMr D A Haythornthwaite036042962024-07-012025-06-30036042962025-06-30036042962024-06-3003604296core:PatentsTrademarksLicencesConcessionsSimilar2025-06-3003604296core:PatentsTrademarksLicencesConcessionsSimilar2024-06-3003604296core:LandBuildingscore:OwnedOrFreeholdAssets2025-06-3003604296core:PlantMachinery2025-06-3003604296core:FurnitureFittings2025-06-3003604296core:ComputerEquipment2025-06-3003604296core:MotorVehicles2025-06-3003604296core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-3003604296core:PlantMachinery2024-06-3003604296core:FurnitureFittings2024-06-3003604296core:ComputerEquipment2024-06-3003604296core:MotorVehicles2024-06-3003604296core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3003604296core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3003604296core:ShareCapital2025-06-3003604296core:ShareCapital2024-06-3003604296core:RetainedEarningsAccumulatedLosses2025-06-3003604296core:RetainedEarningsAccumulatedLosses2024-06-3003604296core:ShareCapitalOrdinaryShareClass12025-06-3003604296core:ShareCapitalOrdinaryShareClass12024-06-3003604296bus:CompanySecretaryDirector12024-07-012025-06-3003604296core:IntangibleAssetsOtherThanGoodwill2024-07-012025-06-3003604296core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-012025-06-3003604296core:PlantMachinery2024-07-012025-06-3003604296core:FurnitureFittings2024-07-012025-06-3003604296core:ComputerEquipment2024-07-012025-06-3003604296core:MotorVehicles2024-07-012025-06-30036042962023-07-012024-06-3003604296core:PatentsTrademarksLicencesConcessionsSimilar2024-06-3003604296core:PatentsTrademarksLicencesConcessionsSimilar2024-07-012025-06-3003604296core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-3003604296core:PlantMachinery2024-06-3003604296core:FurnitureFittings2024-06-3003604296core:ComputerEquipment2024-06-3003604296core:MotorVehicles2024-06-30036042962024-06-3003604296core:CurrentFinancialInstruments2025-06-3003604296core:CurrentFinancialInstruments2024-06-3003604296core:Non-currentFinancialInstruments2025-06-3003604296core:Non-currentFinancialInstruments2024-06-3003604296bus:OrdinaryShareClass12024-07-012025-06-3003604296bus:OrdinaryShareClass12025-06-3003604296bus:OrdinaryShareClass12024-06-3003604296bus:PrivateLimitedCompanyLtd2024-07-012025-06-3003604296bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3003604296bus:FRS1022024-07-012025-06-3003604296bus:Audited2024-07-012025-06-3003604296bus:Director12024-07-012025-06-3003604296bus:Director22024-07-012025-06-3003604296bus:CompanySecretary12024-07-012025-06-3003604296bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP