Company registration number 06001154 (England and Wales)
ANSTEE & WARE GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
ANSTEE & WARE GROUP LIMITED
COMPANY INFORMATION
Directors
W J Anstee
M J Trigg
Secretary
W J Anstee
Company number
06001154
Registered office
Anstee Coil
Bondsmill Estate
Bristol Road
Stonehouse
Gloucestershire
United Kingdom
GL10 3RF
Auditor
Azets Audit Services
Epsilon House
The Square
Gloucester Business Park
Gloucester
Gloucestershire
United Kingdom
GL3 4AD
ANSTEE & WARE GROUP LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 33
ANSTEE & WARE GROUP 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
The Board is pleased with the company’s growth in 2024. The company continues to focus and maintain its reputation in providing good value and excellent customer service ensuring it meets with the needs of all its customers.
The company is committed to maintaining its high quality of workmanship and focusing on growing its highly skilled dedicated workforce whilst continuing to ensure that health and safety and environmental issues are high on its agenda.
Our growth plan has been successful, and we have seen a significant increase in revenue which we expect to continue in 2025.
We would like to thank all our customers, suppliers, business partners and employees for their continued support and we look forward to growing these strong relationships in the years ahead.
Principal risks and uncertainties
The principal risks and uncertainties that affect the business are outlined below.
Customer relationships: Our client base consists of a relatively low number of blue-chip companies. To mitigate this, we continue to look to widen our customer base within existing and new markets.
Human resources: People are the Group’s greatest asset and most significant cost item. Recruitment continues to be challenging. We continue to make sure the offering to our staff is one which will aid retention and attract the best people into our businesses. We continue to focus on training and improving skills.
Non-UK operations: Revenues and margins have been maintained in Mexico and China despite global difficulties and growth opportunities remain for both.
Global economic and market conditions: We are confident of growth in all divisions of the business as global economic and political conditions improve.
Development and performance
Scott Aerospace Ltd: Revenue increased by 39% in 2024. We have invested heavily in infrastructure to manage our continued growth and forecast to double revenue in 2025.
Anstee Coil Technology UK: Revenue and margins have been maintained. We continue to seek new markets for our products.
Anstee Coil China: Revenue and margins have been maintained. We continue to seek new markets for our products.
Anstee Coil Mexico: Revenue decreased by 7%, however production improvements and investment generated an increase in contribution. We are confident of securing new contracts with new projects announced by our customers.
M J Trigg
Director
22 December 2025
ANSTEE & WARE GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
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 a holding company. The principal activity of the group continued to be that of precision engineering and manufacture of water flow meter coils.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £200,000. 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:
W J Anstee
M J Trigg
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of 'Review of Business' and 'Development and performance' of the group for the year.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
ANSTEE & WARE GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
M J Trigg
Director
22 December 2025
ANSTEE & WARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ANSTEE & WARE GROUP LIMITED
- 4 -
Opinion
We have audited the financial statements of Anstee & Ware Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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 group's and the parent company's affairs as at 31 December 2024 and of the group's 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
ANSTEE & WARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ANSTEE & WARE GROUP LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
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.
ANSTEE & WARE GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ANSTEE & WARE GROUP LIMITED
- 6 -
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:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
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.
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.
Rebecca Hudson (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
23 December 2025
Chartered Accountants
Statutory Auditor
Epsilon House
The Square
Gloucester Business Park
Gloucester
Gloucestershire
United Kingdom
GL3 4AD
ANSTEE & WARE GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
as restated
Notes
£
£
Turnover
3
14,045,288
11,147,770
Cost of sales
(9,673,304)
(7,083,826)
Gross profit
4,371,984
4,063,944
Administrative expenses
(5,094,727)
(4,035,422)
Operating (loss)/profit
4
(722,743)
28,522
Interest receivable and similar income
20,245
2,680
Interest payable and similar expenses
7
(21,916)
(3,458)
(Loss)/profit before taxation
(724,414)
27,744
Tax on (loss)/profit
9
4,646
(3,401)
(Loss)/profit for the financial year
25
(719,768)
24,343
Other comprehensive income
Currency translation differences
145,617
100,333
Total comprehensive income for the year
(574,151)
124,676
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
ANSTEE & WARE GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
11
53,947
32,050
Tangible assets
12
1,883,295
1,503,940
Investment property
13
1,720,000
1,720,000
3,657,242
3,255,990
Current assets
Stocks
16
1,411,850
1,512,072
Debtors
17
4,049,247
2,277,815
Cash at bank and in hand
327,197
1,939,594
5,788,294
5,729,481
Creditors: amounts falling due within one year
18
(2,461,922)
(1,552,695)
Net current assets
3,326,372
4,176,786
Total assets less current liabilities
6,983,614
7,432,776
Creditors: amounts falling due after more than one year
19
-
(9,205)
Provisions for liabilities
Deferred tax liability
21
284,819
404,273
(284,819)
(404,273)
Net assets
6,698,795
7,019,298
Capital and reserves
Called up share capital
22
2,410
2,410
Share premium account
23
4,799,000
4,799,000
Merger reserve
424,308
424,308
Profit and loss reserves
25
1,473,077
1,793,580
Total equity
6,698,795
7,019,298
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:
22 December 2025
M J Trigg
Director
Company registration number 06001154 (England and Wales)
ANSTEE & WARE GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Investments
14
8,845,192
8,845,192
Current assets
Debtors
17
30,000
30,000
Net current assets
30,000
30,000
Net assets
8,875,192
8,875,192
Capital and reserves
Called up share capital
22
2,410
2,410
Share premium account
23
8,022,782
8,022,782
Profit and loss reserves
25
850,000
850,000
Total equity
8,875,192
8,875,192
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £200,000 (2023 as restated - £820,000 profit).
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:
22 December 2025
M J Trigg
Director
Company Registration No. 06001154
ANSTEE & WARE GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
2,410
4,799,000
424,308
1,668,904
6,894,622
Year ended 31 December 2023:
Profit for the year
-
-
-
24,343
24,343
Other comprehensive income:
Currency translation differences
-
-
-
100,333
100,333
Total comprehensive income
-
-
-
124,676
124,676
Balance at 31 December 2023
2,410
4,799,000
424,308
1,793,580
7,019,298
Year ended 31 December 2024:
Loss for the year
-
-
-
(719,768)
(719,768)
Other comprehensive income:
Currency translation differences
-
-
-
145,617
145,617
Total comprehensive income
-
-
-
(574,151)
(574,151)
Dividends
10
-
-
-
(200,000)
(200,000)
Other movements
-
-
-
453,648
453,648
Balance at 31 December 2024
2,410
4,799,000
424,308
1,473,077
6,698,795
ANSTEE & WARE GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
2,410
8,022,782
30,000
8,055,192
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
820,000
820,000
Balance at 31 December 2023
2,410
8,022,782
850,000
8,875,192
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
200,000
200,000
Dividends
10
-
-
(200,000)
(200,000)
Balance at 31 December 2024
2,410
8,022,782
850,000
8,875,192
ANSTEE & WARE GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
32
(1,436,699)
(35,080)
Interest paid
(21,916)
(3,458)
Income taxes paid
(9,445)
(29,899)
Net cash outflow from operating activities
(1,468,060)
(68,437)
Investing activities
Purchase of intangible assets
(30,080)
-
Purchase of tangible fixed assets
(105,538)
(1,061,452)
Proceeds on disposal of tangible fixed assets
21,966
14,077
Proceeds on disposal of investment property
-
820,000
Interest received
20,245
2,680
Net cash used in investing activities
(93,407)
(224,695)
Financing activities
Amounts repaid / (withdrawn) by Directors
-
40,095
Payment of finance leases obligations
3,453
(8,878)
Dividends paid to equity shareholders
(200,000)
-
Net cash (used in)/generated from financing activities
(196,547)
31,217
Net decrease in cash and cash equivalents
(1,758,014)
(261,915)
Cash and cash equivalents at beginning of year
1,939,594
2,101,176
Effect of foreign exchange rates
145,617
100,333
Cash and cash equivalents at end of year
327,197
1,939,594
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information
Anstee & Ware Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Anstee Coil, Bondsmill Estate, Bristol Road, Stonehouse, Gloucestershire, United Kingdom, GL10 3RF.
The group consists of Anstee & Ware Group Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Anstee & Ware Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
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.
Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Development costs
Straight line 20%
Other intangible assets
Straight line 20%
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.8
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 land and buildings
Straight line 2%
Leasehold land and buildings
Over length of lease
Plant and equipment
Straight line 6.67 - 25%
Fixtures and fittings
Straight line 20 - 25%
Computers
Straight line 25%
Motor vehicles
Reducing balance 25%
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
The fair values of the assets are regularly reviewed by the directors and further adjustments to carrying values are made where considered appropriate.
Properties are valued using RICS open market valuation on a freehold basis, and are supported by independent valuations, where appropriate.
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
Work in progress is valued by reference to the stage of completion of a project at the balance sheet date, and is based on the costs incurred to date in performing the contract work, together with an appropriate addition for gross profit measured according to the stage of completion of the contract and the certainty of ultimate margin.
1.13
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.
1.14
Financial instruments
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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 group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, 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.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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 group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.17
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group 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.
1.18
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.
1.19
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.20
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.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.21
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.22
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Investment property
Investment properties are reviewed annually for their fair value, where this valuation materially differs to carrying value, adjustments are made to revalue these assets. This movement is recognised in profit or loss.
Independent valuations are obtained from suitably qualified professionals. These are conducted on a periodic basis in order to prevent material misstatement.
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
The group manufactures and sells tools, jigs, fixtures, lifting and manipulating equipment, ectromagnetic coils, cables and sensing devices. As a result it is necessary to consider the recoverability of the cost of stock and the associated provisioning required. When calculating the stock provision, management considers the age, nature and condition of the inventory, as well as applying assumptions around anticipated saleability of finished goods and future usage of raw materials. The appropriateness of this stock provision is regularly assessed in light of subsequent performance.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
12,351,449
9,390,367
Rest of the world
1,693,839
1,757,403
14,045,288
11,147,770
2024
2023
£
£
Other revenue
Interest income
20,245
2,680
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
4
Operating (loss)/profit
2024
2023
£
£
Operating (loss)/profit for the year is stated after charging:
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
246,916
132,011
Depreciation of owned tangible fixed assets
157,865
148,241
Amortisation of intangible assets
8,183
8,183
Operating lease charges
249,663
166,494
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
2
2
2
2
Administration
23
23
-
-
Manufacturing
76
71
-
-
Total
101
96
2
2
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
4,064,380
3,374,663
Social security costs
55,771
50,097
-
-
Pension costs
120,562
98,191
4,240,713
3,522,951
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
261,451
227,203
Company pension contributions to defined contribution schemes
-
3,528
261,451
230,731
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 0 (2023 - 1).
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 22 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
150,530
134,905
7
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
21,048
1,996
Interest on finance leases and hire purchase contracts
868
1,462
Total finance costs
21,916
3,458
8
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
45,225
40,000
9
Taxation
2024
2023
£
£
Current tax
Foreign current tax on profits for the current period
1,254
3,803
Deferred tax
Origination and reversal of timing differences
(5,900)
(402)
Total tax (credit)/charge
(4,646)
3,401
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 23 -
The actual (credit)/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
(724,414)
27,744
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(181,104)
6,526
Tax effect of expenses that are not deductible in determining taxable profit
2,632
6,114
Adjustments in respect of prior years
149,592
(26,074)
Effect of change in corporation tax rate
-
1,519
Other differences
24,234
15,316
Taxation (credit)/charge
(4,646)
3,401
A rate of 25% (2022: 25%) was used for purposes of considering the effects of deferred taxation in the current period, based on the main rate of UK Corporation Tax in place from 1 April 2023.
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
200,000
-
11
Intangible fixed assets
Group
Development costs
Other intangible assets
Total
£
£
£
Cost
At 1 January 2024
40,915
40,915
Additions
30,080
30,080
At 31 December 2024
30,080
40,915
70,995
Amortisation and impairment
At 1 January 2024
8,865
8,865
Amortisation charged for the year
8,183
8,183
At 31 December 2024
17,048
17,048
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 December 2024
30,080
23,867
53,947
At 31 December 2023
32,050
32,050
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2024
865,096
227,980
2,164,496
217,168
70,082
24,114
3,568,936
Additions
32,977
41,359
28,347
2,855
105,538
Disposals
(32,555)
(10,212)
(1,740)
(44,507)
Revaluation
388,927
388,927
At 31 December 2024
1,287,000
227,980
2,173,300
235,303
71,197
24,114
4,018,894
Depreciation and impairment
At 1 January 2024
72,543
83,906
1,710,610
179,411
18,526
2,064,996
Depreciation charged in the year
24,527
8,581
113,909
5,512
5,336
157,865
Eliminated in respect of disposals
(15,666)
(5,135)
(1,740)
(22,541)
Revaluation
(64,721)
(64,721)
At 31 December 2024
32,349
92,487
1,808,853
179,788
22,122
2,135,599
Carrying amount
At 31 December 2024
1,254,651
135,493
364,447
55,515
49,075
24,114
1,883,295
At 31 December 2023
792,553
144,074
453,886
37,757
51,556
24,114
1,503,940
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
The assets of the group are secured by fixed and floating charges relating to a group bank overdraft facility.
The freehold property was valued at £1,350,000 on 15 October 2024 by Barnsdales Valuations Limited on an open market value basis. The directors consider there have been no further changes in value at 31 December 2024.
The historical cost of the freehold property is £75,019 (2023: £75,019).
13
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024 and 31 December 2024
1,720,000
-
The investment property was valued at 19 March 2021 by Alder King LLP on an open market value basis. The directors consider there have been no further changes in value at 31 December 2024.
The historical cost of the investment property is £850,000 (2023: £850,000).
All assets of the group are secured by fixed and floating charges relating to a group bank overdraft facility
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
8,845,192
8,845,192
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
8,845,192
Carrying amount
At 31 December 2024
8,845,192
At 31 December 2023
8,845,192
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Subsidiaries
(Continued)
- 27 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Anstee & Ware Property Limited
Anstee Coil Bondsmill Estate, Bristol Road, Stonehouse, Gloucestershire, GL10 3RF
Ordinary
100.00
-
Anstee Coil Technology Limited
Anstee Coil Bondsmill Estate, Bristol Road, Stonehouse, Gloucestershire, GL10 3RF
Ordinary
100.00
-
Scott Aerospace Holdings Limited
Anstee Coil Bondsmill Estate, Bristol Road, Stonehouse, Gloucestershire, GL10 3RF
Ordinary
100.00
-
Scott Aerospace Limited
Anstee Coil Bondsmill Estate, Bristol Road, Stonehouse, Gloucestershire, GL10 3RF
Ordinary
0
100.00
Anstee (Changzhou) Coil Technology Co Limited
1st Floor, 6a Building, Jintong Industrial Park, 8 Xihu Road, Wujin High-Tech Industrial Zone, Chang
Ordinary
0
100.00
Anstee Coil Technology SA DE CV
Tierra 119 Fracc, Industrial Dinamo del Norte, Salinas Victoria Nuevo Leon, Mexico, CP 65500
Ordinary
0
100.00
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
202,620
174,861
-
-
Work in progress
418,918
550,677
-
-
Finished goods and goods for resale
790,312
786,534
1,411,850
1,512,072
-
-
Stock provisions, as detailed in note 2, have been recognised of £53,957 (2023: £43,900).
All assets of the group are secured by fixed and floating charges relating to a group bank overdraft facility.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,957,767
1,733,790
Corporation tax recoverable
3,311
Amounts owed by group undertakings
-
-
30,000
30,000
Other debtors
199,649
92,116
Prepayments and accrued income
888,520
338,298
4,049,247
2,164,204
30,000
30,000
Amounts falling due after more than one year:
Deferred tax asset (note 21)
113,611
Total debtors
4,049,247
2,277,815
30,000
30,000
All assets of the group are secured by fixed and floating charges relating to a group bank overdraft facility.
Amounts owed by group undertakings are unsecured, interest free and have no fixed date of repayment and are repayable on demand.
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
20
22,130
9,472
Trade creditors
1,200,129
944,390
Corporation tax payable
4,937
Other taxation and social security
478,700
277,646
-
-
Other creditors
392,871
24,613
Accruals and deferred income
368,092
291,637
2,461,922
1,552,695
Included within bank loans and overdrafts is an overdraft facility in relation to a subsidiary. At 31 December 2024, the balance outstanding in relation to this facility is £Nil (2023: £Nil). The overdraft is repayable on demand. Interest is charged at 3% per annum.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
20
9,205
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
22,130
9,472
In two to five years
9,205
22,130
18,677
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
64,864
94,885
-
-
Tax losses
(220,019)
-
-
110,909
Revaluations
441,888
309,388
-
-
Other
(1,914)
-
-
2,702
284,819
404,273
-
113,611
The company has no deferred tax assets or liabilities.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Deferred taxation
(Continued)
- 30 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
290,662
-
Credit to profit or loss
(5,843)
-
Liability at 31 December 2024
284,819
-
The deferred tax asset set out above is expected to reverse within the foreseeable future and relates to the utilisation of tax losses against future expected profits of the same period.
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,410
2,410
2,410
2,410
Each Ordinary share entitles its holder to one vote and to dividends which are receivable in proportion to the number of shares held.
Called up share capital represents the nominal value of shares that have been issued.
23
Share premium account
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning and end of the year
4,799,000
4,799,000
8,022,782
8,022,782
Share premium account relates to amount paid in excess of the nominal value of share capital.
24
Merger reserve
2024
2023
Group
£
£
At the beginning and end of the year
424,308
424,308
2024
2023
Company
£
£
At the beginning and end of the year
-
-
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Merger reserve
(Continued)
- 31 -
Other reserves relates to a Merger Reserve which represents the excess of reserves acquired over the cost of investment in subsidiary undertakings.
25
Profit and loss reserves
Group
Company
2024
2023
2024
2023
as restated
as restated
£
£
£
£
At the beginning of the year
1,793,580
1,668,904
30,000
30,000
Prior year adjustment
-
-
820,000
-
As restated
1,793,580
1,668,904
850,000
30,000
Profit/(loss) for the year
(719,768)
24,343
200,000
820,000
Dividends
(200,000)
-
(200,000)
-
Currency translation differences
145,617
100,333
Revaluations
453,648
-
-
-
At the end of the year
1,473,077
1,793,580
850,000
850,000
Profit and loss reserves includes £2,138,128 (2023 as restated: £1,614,981) in respect of a surplus in fair value over the historic cost of certain fixed assets which is non-distributable.
26
Financial commitments, guarantees and contingent liabilities
There were no known commitments, guarantees or contingent liabilities at 31 December 2024 (2023: £Nil).
27
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
155,484
158,122
-
-
Between two and five years
56,869
179,005
-
-
212,353
337,127
-
-
28
Events after the reporting date
On 29 August 2025 a subsidiary of the group completed a purchase of a property for consideration of £830,000. As the contract was entered into after the year end this event is a non-adjusting event and has not been recognised in these consolidated financial statements.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
29
Directors' transactions
Dividends totalling £200,000 (2023 - £0) were paid in the year in respect of shares held by the company's directors.
30
Related party transactions
Total compensation payable to close family members for the year was £252,403 (2023: £242,632).
31
Controlling party
W J Anstee and M Trigg are the ultimate controlling parties of the group.
32
Cash absorbed by group operations
2024
2023
£
£
(Loss)/profit for the year after tax
(719,768)
24,343
Adjustments for:
Taxation (credited)/charged
(4,646)
3,401
Finance costs
21,916
3,458
Investment income
(20,245)
(2,680)
Amortisation and impairment of intangible assets
8,183
8,183
Depreciation and impairment of tangible fixed assets
157,865
148,241
Movements in working capital:
Decrease/(increase) in stocks
100,222
(319,586)
Increase in debtors
(1,881,732)
(453,871)
Increase in creditors
901,506
553,431
Cash absorbed by operations
(1,436,699)
(35,080)
33
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,939,594
(1,612,397)
327,197
Obligations under finance leases
(18,677)
(3,453)
(22,130)
1,920,917
(1,615,850)
305,067
34
Prior period adjustment
Reconciliation of changes in equity - group
The prior period adjustments do not give rise to any effect upon equity.
ANSTEE & WARE GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
34
Prior period adjustment
(Continued)
- 33 -
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
24,343
Profit as adjusted
24,343
Reconciliation of changes in equity - company
1 January
31 December
2023
2023
Notes
£
£
Adjustments to prior year
Dividends received
1
-
820,000
Equity as previously reported
8,055,192
8,055,192
Equity as adjusted
8,055,192
8,875,192
Analysis of the effect upon equity
Profit and loss reserves
-
820,000
Reconciliation of changes in profit for the previous financial period
2023
Notes
£
Adjustments to prior year
Dividends received
1
820,000
Profit as previously reported
-
Profit as adjusted
820,000
Notes to reconciliation
1. Dividends received
It was noted that a receipt of dividends up from a group company had not been reflected appropriately in either the profit or loss account or the investment balance as at 31 December 2023. The closing position of the comparative period has therefore been restated to reflect the appropriate figures.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.300M J TriggM J TriggW J Ansteefalse06001154bus:Consolidated2024-01-012024-12-31060011542024-01-012024-12-3106001154bus:CompanySecretary12024-01-012024-12-3106001154bus:CompanySecretaryDirector12024-01-012024-12-3106001154bus:Director12024-01-012024-12-3106001154bus:Director22024-01-012024-12-3106001154bus:RegisteredOffice2024-01-012024-12-3106001154bus:Consolidated2024-12-31060011542024-12-3106001154bus:Consolidated2023-01-012023-12-31060011542023-01-012023-12-3106001154core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3106001154core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3106001154core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106001154core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106001154core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3106001154core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3106001154bus:Consolidated2023-12-3106001154core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3106001154core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3106001154core:PlantMachinerybus:Consolidated2024-12-3106001154core:FurnitureFittingsbus:Consolidated2024-12-3106001154core:ComputerEquipmentbus:Consolidated2024-12-3106001154core:MotorVehiclesbus:Consolidated2024-12-3106001154core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3106001154core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106001154core:PlantMachinerybus:Consolidated2023-12-3106001154core:FurnitureFittingsbus:Consolidated2023-12-3106001154core:ComputerEquipmentbus:Consolidated2023-12-3106001154core:MotorVehiclesbus:Consolidated2023-12-31060011542023-12-3106001154core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3106001154core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3106001154core:ShareCapitalbus:Consolidated2024-12-3106001154core:ShareCapitalbus:Consolidated2023-12-3106001154core:SharePremiumbus:Consolidated2024-12-3106001154core:SharePremiumbus:Consolidated2023-12-3106001154core:OtherMiscellaneousReservebus:Consolidated2024-12-3106001154core:OtherMiscellaneousReservebus:Consolidated2023-12-3106001154core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3106001154core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3106001154core:ShareCapital2024-12-3106001154core:ShareCapital2023-12-3106001154core:SharePremium2024-12-3106001154core:SharePremium2023-12-3106001154core:RetainedEarningsAccumulatedLosses2024-12-3106001154core:RetainedEarningsAccumulatedLosses2023-12-3106001154core:ShareCapitalbus:Consolidated2022-12-3106001154core:SharePremiumbus:Consolidated2022-12-3106001154core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3106001154core:ShareCapital2022-12-3106001154core:SharePremium2022-12-3106001154core:RetainedEarningsAccumulatedLosses2022-12-3106001154bus:Consolidated2022-12-3106001154core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106001154core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3106001154core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3106001154core:PlantMachinery2024-01-012024-12-3106001154core:FurnitureFittings2024-01-012024-12-3106001154core:ComputerEquipment2024-01-012024-12-3106001154core:MotorVehicles2024-01-012024-12-3106001154core:ForeignTaxbus:Consolidated2024-01-012024-12-3106001154core:ForeignTaxbus:Consolidated2023-01-012023-12-3106001154bus:Consolidated12024-01-012024-12-3106001154bus:Consolidated12023-01-012023-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3106001154bus:Consolidated2023-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106001154core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3106001154core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-3106001154core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-01-012024-12-3106001154core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3106001154core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106001154core:PlantMachinerybus:Consolidated2023-12-3106001154core:FurnitureFittingsbus:Consolidated2023-12-3106001154core:ComputerEquipmentbus:Consolidated2023-12-3106001154core:MotorVehiclesbus:Consolidated2023-12-3106001154core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3106001154core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3106001154core:PlantMachinerybus:Consolidated2024-01-012024-12-3106001154core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3106001154core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3106001154core:MotorVehiclesbus:Consolidated2024-01-012024-12-3106001154core:Subsidiary12024-01-012024-12-3106001154core:Subsidiary22024-01-012024-12-3106001154core:Subsidiary32024-01-012024-12-3106001154core:Subsidiary42024-01-012024-12-3106001154core:Subsidiary52024-01-012024-12-3106001154core:Subsidiary62024-01-012024-12-3106001154core:Subsidiary112024-01-012024-12-3106001154core:Subsidiary222024-01-012024-12-3106001154core:Subsidiary332024-01-012024-12-3106001154core:Subsidiary442024-01-012024-12-3106001154core:Subsidiary552024-01-012024-12-3106001154core:Subsidiary662024-01-012024-12-3106001154core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3106001154core:CurrentFinancialInstruments2024-12-3106001154core:CurrentFinancialInstruments2023-12-3106001154core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3106001154core:CurrentFinancialInstrumentsbus:Consolidated12023-12-3106001154core:CurrentFinancialInstruments22024-12-3106001154core:CurrentFinancialInstruments32024-12-3106001154core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3106001154core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3106001154core:Non-currentFinancialInstruments2024-12-3106001154core:Non-currentFinancialInstruments2023-12-3106001154core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3106001154core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106001154core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106001154core:WithinOneYearbus:Consolidated2024-12-3106001154core:WithinOneYearbus:Consolidated2023-12-3106001154core:WithinOneYear2024-12-3106001154core:WithinOneYear2023-12-3106001154core:BetweenTwoFiveYearsbus:Consolidated2024-12-3106001154core:BetweenTwoFiveYearsbus:Consolidated2023-12-3106001154core:BetweenTwoFiveYears2024-12-3106001154core:BetweenTwoFiveYears2023-12-3106001154bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106001154bus:FRS1022024-01-012024-12-3106001154bus:Audited2024-01-012024-12-3106001154bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106001154bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP