Company registration number 06276496 (England and Wales)
SUPREME PET FOOD HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 27 JULY 2025
SUPREME PET FOOD HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr M R Betley
Mr C Childs
Mr T H Kier
Mr M P Russell
(Appointed 30 October 2024)
Company number
06276496
Registered office
Supreme Petfoods Limited
Stone Street
Hadleigh
Ipswich
Suffolk
IP7 6DN
Auditor
Streets Audit LLP
c/o The Old Exchange
64 West Stockwell Street
Colchester
Essex
CO1 1HE
SUPREME PET FOOD HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
13
Company statement of changes in equity
12
Group statement of cash flows
14
Notes to the financial statements
15 - 31
SUPREME PET FOOD HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 27 JULY 2025
- 1 -

The directors present the strategic report for the year ended 27 July 2025.

Review of the business

The Group principal activity during the year was the manufacture and sale of premium food and treats for small animals. Turnover for the year was £26.2m (2024: £28.2m), reflecting a 7.1% decrease in a challenging market environment. Despite this, the Group delivered strong resilience, underpinned by its well-established brands, disciplined cost management, and international growth strategy.

The Group has continued to expand sales across its two key brands in the UK, USA, EU, and other international markets. Importantly, gross profit increased to £14.6m (2024: £14.5m), with gross margins strengthening to 55.8% (2024: 51.6%), demonstrating the success of operational efficiencies and prudent cost control.

Operating profit of £2.1m (2024: £2.4m) was achieved, with the modest reduction reflecting higher labour and energy costs alongside strategic investment in IT infrastructure. The new ERP system was delivered on time and within budget.

Shareholder funds stood at £10.9m (2024: £9.7m), and the Group’s cash position strengthened to £2.8m (2024: £1.9m). The Board is confident that the Group has adequate financial resources to support growth and seize emerging opportunities.

The business continues to manage working capital effectively, with trade debtors and creditors well controlled, despite reduced activity levels in the period.

During the year, the Group invested £815k in fixed assets, including the successful installation of two new packing lines. These investments have enhanced efficiency, strengthened infrastructure, and positioned the business for scalable growth.

The Directors remain focused on driving further brand penetration, expanding into global markets, and implementing systems that enhance profitability. Continuous product development, operational excellence, and the adoption of new technologies will support sustainable growth while maintaining the highest standards of quality.

Environmental Commitment

The Group is committed to minimising its environmental footprint. Key achievements include:

This commitment to sustainability enhances brand value, strengthens customer loyalty, and positions the Group favourably within evolving regulatory and consumer expectations.

Outlook

The Directors remain confident in the Group's future and anticipate continued profitability, supported by strong brands, disciplined financial management, and a growing international presence.

SUPREME PET FOOD HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 2 -
Principal risks and uncertainties

The Directors recognise that the Group operates in a dynamic environment, subject to risks that are actively monitored and managed:

Key performance indicators

The key performance indicators are as follows:

 

2025

2024

 

£

£

Turnover

26,215,450

28,207,618

Gross Profit

14,616,212

14,545,269

Gross Profit %

55.8%

51.6%

Operating Profit

2,118,895

2,453,139

 

 

On behalf of the board

Mr C Childs
Director
10 October 2025
SUPREME PET FOOD HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 27 JULY 2025
- 3 -

The directors present their annual report and financial statements for the year ended 27 July 2025.

Principal activities

The principal activity of the company and group continued to be that of manufacturing, sale and distribution of high quality small animal pet foods and bedding. The principle activity of Supreme Pet Foods Holdings Limited is that of a holding company.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £420,000. The directors do not recommend payment of a further dividend.

No preference dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr M R Betley
Mr C Childs
Mr T H Kier
Mr M P Russell
(Appointed 30 October 2024)
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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr C Childs
Director
10 October 2025
SUPREME PET FOOD HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 27 JULY 2025
- 4 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the 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:

 

 

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.

SUPREME PET FOOD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SUPREME PET FOOD HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Supreme Pet Food Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 27 July 2025 which comprise the group profit and loss account, 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

SUPREME PET FOOD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SUPREME PET FOOD HOLDINGS LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

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:

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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion.

We obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006 and United Kingdom Generally Accepted Accounting Practice. We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items.

SUPREME PET FOOD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SUPREME PET FOOD HOLDINGS LIMITED
- 7 -

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the company and the group’s ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the company and the group for fraud. The laws and regulations we considered in this context for the UK operations were General Data Protection Regulation (GDPR), Health and safety legislation, Employment legislation, and Safe and Local Supplier Approved Regulations (SALSA).

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Directors and other management and inspection of regulatory and legal correspondence, if any.

We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be within the timing of recognition of income and the override of controls by management.

Our audit procedures to respond to these risks included enquiries of management, about their own identification and assessment of the risks of irregularities, sample testing and obtaining supporting documentation to conclude on the correct treatment of overriders within the accounts. In addition we completed a review of the journals, reviewing accounting estimates for biases, reviewing regulatory correspondence with SALSA and the reading of meeting minutes with senior management.

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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Michael Greene BSc FCCA (Senior Statutory Auditor)
For and on behalf of Streets Audit LLP, Statutory Auditor
Chartered Accountants
c/o The Old Exchange
64 West Stockwell Street
Colchester
Essex
CO1 1HE
10 October 2025
SUPREME PET FOOD HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 27 JULY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
26,215,450
28,207,618
Cost of sales
(11,599,238)
(13,662,349)
Gross profit
14,616,212
14,545,269
Distribution costs
(3,238,029)
(3,117,001)
Administrative expenses
(9,259,288)
(8,975,129)
Operating profit
3
2,118,895
2,453,139
Interest receivable and similar income
7
537
8,538
Interest payable and similar expenses
8
(4,278)
(11,487)
Profit before taxation
2,115,154
2,450,190
Tax on profit
9
(537,019)
(608,372)
Profit for the financial year
22
1,578,135
1,841,818
Profit for the financial year is all attributable to the owners of the parent company.
SUPREME PET FOOD HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 27 JULY 2025
- 9 -
2025
2024
£
£
Profit for the year
1,578,135
1,841,818
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
1,578,135
1,841,818
Total comprehensive income for the year is all attributable to the owners of the parent company.
SUPREME PET FOOD HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
27 JULY 2025
27 July 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
7,072,532
6,521,782
7,072,532
6,521,782
Current assets
Stocks
14
1,633,822
2,095,497
Debtors
16
3,536,536
4,246,747
Cash at bank and in hand
2,836,061
1,863,594
8,006,419
8,205,838
Creditors: amounts falling due within one year
17
(3,852,326)
(4,448,717)
Net current assets
4,154,093
3,757,121
Total assets less current liabilities
11,226,625
10,278,903
Creditors: amounts falling due after more than one year
18
-
(352,741)
Provisions for liabilities
Deferred tax liability
19
281,561
139,233
(281,561)
(139,233)
Net assets
10,945,064
9,786,929
Capital and reserves
Called up share capital
21
2,405,234
2,405,234
Share premium account
22
232,257
232,257
Revaluation reserve
22
1,564,262
1,564,262
Profit and loss reserves
22
6,743,311
5,585,176
Total equity
10,945,064
9,786,929

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 10 October 2025 and are signed on its behalf by:
10 October 2025
Mr C  Childs
Director
Company registration number 06276496 (England and Wales)
SUPREME PET FOOD HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 27 JULY 2025
27 July 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
12
2,814,203
2,814,203
Current assets
-
-
Creditors: amounts falling due within one year
17
(1,210)
-
Net current liabilities
(1,210)
-
0
Total assets less current liabilities
2,812,993
2,814,203
Creditors: amounts falling due after more than one year
18
(171,529)
(176,370)
Net assets
2,641,464
2,637,833
Capital and reserves
Called up share capital
21
2,405,234
2,405,234
Share premium account
22
232,257
232,257
Profit and loss reserves
22
3,973
342
Total equity
2,641,464
2,637,833

As permitted by section 408 of the 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 £423,631 (2024 - £521,057 profit).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 10 October 2025 and are signed on its behalf by:
10 October 2025
Mr C  Childs
Director
Company registration number 06276496 (England and Wales)
SUPREME PET FOOD HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 27 JULY 2025
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 31 July 2023
2,405,234
232,257
342
2,637,833
Year ended 28 July 2024:
Profit and total comprehensive income for the year
-
-
521,057
521,057
Dividends
10
-
-
(521,057)
(521,057)
Balance at 28 July 2024
2,405,234
232,257
342
2,637,833
Year ended 27 July 2025:
Profit and total comprehensive income
-
-
423,631
423,631
Dividends
10
-
-
(420,000)
(420,000)
Balance at 27 July 2025
2,405,234
232,257
3,973
2,641,464
SUPREME PET FOOD HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 27 JULY 2025
- 13 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 31 July 2023
2,405,234
232,257
1,564,262
4,264,415
8,466,168
Year ended 28 July 2024:
Profit and total comprehensive income
-
-
-
1,841,818
1,841,818
Dividends
10
-
-
-
(521,057)
(521,057)
Balance at 28 July 2024
2,405,234
232,257
1,564,262
5,585,176
9,786,929
Year ended 27 July 2025:
Profit and total comprehensive income
-
-
-
1,578,135
1,578,135
Dividends
10
-
-
-
(420,000)
(420,000)
Balance at 27 July 2025
2,405,234
232,257
1,564,262
6,743,311
10,945,064
SUPREME PET FOOD HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 27 JULY 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
3,181,746
2,300,040
Interest paid
(4,278)
(11,487)
Income taxes paid
(967,619)
(173,347)
Net cash inflow from operating activities
2,209,849
2,115,206
Investing activities
Purchase of tangible fixed assets
(817,919)
(617,311)
Interest received
537
8,538
Net cash used in investing activities
(817,382)
(608,773)
Financing activities
Repayment of borrowings
-
(195,082)
Dividends paid to equity shareholders
(420,000)
(521,057)
Net cash used in financing activities
(420,000)
(716,139)
Net increase in cash and cash equivalents
972,467
790,294
Cash and cash equivalents at beginning of year
1,863,594
1,077,113
Effect of foreign exchange rates
-
0
(3,813)
Cash and cash equivalents at end of year
2,836,061
1,863,594
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 27 JULY 2025
- 15 -
1
Accounting policies
Company information

Supreme Pet Food Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Supreme Petfoods Limited, Stone Street, Hadleigh, Ipswich, Suffolk, IP7 6DN.

 

The group consists of Supreme Pet Food Holdings Limited and all of its subsidiaries.

1.1
Basis of preparation

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:

 

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.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Supreme Pet Food Holdings 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 27 July 2025. 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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

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.

 

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

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

1.6
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
3% Straight line
Leasehold land and buildings
Straight line over the term of the lease
Plant and equipment
10% - 20% straight line over 23 years
Fixtures and fittings
20% - 25% straight line
Computers
33.3% straight line
Motor vehicles
25% straight line
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
1
Accounting policies
(Continued)
- 17 -

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.

1.7
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.

1.8
Impairment of fixed assets

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

 

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.

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.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
1
Accounting policies
(Continued)
- 18 -
1.9
Stocks

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

 

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

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

1.10
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.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the 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.

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.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
1
Accounting policies
(Continued)
- 19 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
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.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
1
Accounting policies
(Continued)
- 20 -
1.13
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.

1.14
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.

1.15
Retirement benefits

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

1.16
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.17
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.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 21 -
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.

Valuation of Freehold Property

The Directors have considered the value of Freehold Property held during the year and deem there to be no movement in the valuation for the year ended 27 July 2025.

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.

Credit Insurance Provision

The provision included within the financial statements for credit insurance is an estimated provided by the directors based on a current market value of insurance.

Stock Valuation

The stock valuation includes transport, material and other directly attributable costs that have been incurred in bringing the stock to its present location.

3
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Exchange losses
155,004
94,468
Depreciation of owned tangible fixed assets
267,169
216,374
Operating lease charges
77,438
109,205
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 22 -
4
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Production
83
89
-
-
Sales
6
7
-
-
Administration
17
16
4
3
Total
106
112
4
3

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,974,951
3,523,681
399,815
-
0
Social security costs
456,226
375,926
52,450
-
Pension costs
191,759
173,940
30,096
-
0
4,622,936
4,073,547
482,361
-
0
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
1,750
-
Audit of the financial statements of the company's subsidiaries
20,926
17,500
22,676
17,500
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
399,815
319,794
Company pension contributions to defined contribution schemes
30,096
20,325
429,911
340,119
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
6
Directors' remuneration
(Continued)
- 23 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 0).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
271,329
270,611
Company pension contributions to defined contribution schemes
21,568
20,325
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
537
8,538
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
537
8,538
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
4,278
11,487
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
385,589
801,413
Adjustments in respect of prior periods
7,352
-
0
Total current tax
392,941
801,413
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
9
Taxation
2025
2024
£
£
(Continued)
- 24 -
Deferred tax
Origination and reversal of timing differences
142,328
(196,767)
Foreign exchange differences
1,750
3,726
Total deferred tax
144,078
(193,041)
Total tax charge
537,019
608,372

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
2,115,154
2,450,190
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
528,789
612,548
Tax effect of expenses that are not deductible in determining taxable profit
6,392
2,059
Adjustments in respect of prior years
1,838
158,635
Deferred tax adjustments in respect of prior years
-
0
(167,580)
Fixed asset difference
-
0
1,048
Other Adjustments
-
0
1,662
Taxation charge
537,019
608,372
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
420,000
521,057
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 25 -
11
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 29 July 2024
2,843,484
3,105,631
3,264,396
76,271
126,929
15,230
9,431,941
Additions
-
0
-
0
582,671
-
0
8,645
226,603
817,919
Disposals
-
0
(3,514)
(376)
-
0
(16,745)
(2,717)
(23,352)
At 27 July 2025
2,843,484
3,102,117
3,846,691
76,271
118,829
239,116
10,226,508
Depreciation and impairment
At 29 July 2024
106,405
284,637
2,342,401
44,498
116,988
15,230
2,910,159
Depreciation charged in the year
42,595
36,521
159,138
1,571
4,825
22,519
267,169
Eliminated in respect of disposals
-
0
(3,514)
(376)
-
0
(16,745)
(2,717)
(23,352)
At 27 July 2025
149,000
317,644
2,501,163
46,069
105,068
35,032
3,153,976
Carrying amount
At 27 July 2025
2,694,484
2,784,473
1,345,528
30,202
13,761
204,084
7,072,532
At 28 July 2024
2,737,079
2,820,994
921,995
31,773
9,941
-
0
6,521,782
The company had no tangible fixed assets at 27 July 2025 or 28 July 2024.
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 26 -

The carrying value of land and buildings comprises:

Group
Company
2025
2024
2025
2024
£
£
£
£
Freehold
2,694,484
2,737,079
-
0
-
0
Long leasehold
2,784,438
2,820,994
-
0
-
0
5,478,922
5,558,073
-
-

Land and buildings were revalued on the basis of market value on 25 May 2021 by J Haywood Smith MRICS of Beane Wass and Box, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards. The valuation method used was the Investment Method which capitalises the estimated net rental value of the property at a market yield, which is driven by the security and growth of that income.

The Directors consider there has been no material movement in the valuation at 27 July 2025.

 

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

2025
2024
£
£
Group
Cost
972,961
1,149,536
Accumulated depreciation
(514,047)
(591,081)
Carrying value
458,914
558,455
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
2,814,203
2,814,203
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
12
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 29 July 2024 and 27 July 2025
2,814,203
Carrying amount
At 27 July 2025
2,814,203
At 28 July 2024
2,814,203
13
Subsidiaries

Details of the company's subsidiaries at 27 July 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Supreme Petfoods Limited
England & Wales
Pet food manufacturer and distributor
GBP 1 Ordinary
100.00
-
Supreme Pet Products Inc
USA
Dormant
USD 1 Ordinary
100.00
-
Supreme Petfoods BV
Netherlands
Pet food distributor
EUR 1 Ordinary
100.00
-
Supreme Pet Products Limited
England & Wales
Dormant
GBP 1 Ordinary
0
100.00
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
332,878
462,133
-
-
Work in progress
73,614
67,822
-
-
Finished goods and goods for resale
1,227,330
1,565,542
-
0
-
0
1,633,822
2,095,497
-
-
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 28 -
15
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,377,048
4,060,917
n/a
n/a
Carrying amount of financial liabilities
Measured at amortised cost
3,751,289
4,174,943
n/a
n/a

As permitted by the reduced disclosure framework within FRS 102, the company has taken advantage of the exemption from disclosing the carrying amount of certain classes of financial instruments, denoted by 'n/a' above.

16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,373,364
3,881,788
-
0
-
0
Other debtors
31,668
20,529
-
0
-
0
Prepayments and accrued income
131,504
168,059
-
0
-
0
3,536,536
4,070,376
-
-
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
1,789,067
2,382,758
-
0
-
0
Corporation tax payable
14,965
587,893
1,210
-
0
Other taxation and social security
86,072
38,622
-
-
Other creditors
(623)
5,262
-
0
-
0
Accruals and deferred income
1,962,845
1,610,552
-
0
-
0
3,852,326
4,625,087
1,210
-
0
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Amounts owed to group undertakings
-
0
-
171,529
176,370
SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 29 -
19
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
254,185
95,651
Tax losses
-
2,544
Revaluations
60,721
60,721
Provision
(33,345)
(19,683)
281,561
139,233
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 29 July 2024
139,233
-
Charge to profit or loss
142,328
-
Liability at 27 July 2025
281,561
-

The deferred tax liability set out above is expected to reverse within 12 months in relation to provision and accelerated capital allowances. Amounts relating to revalued properties will reverse when sold.

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
191,759
173,940

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 30 -
21
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of 10p each
298,440
298,440
29,844
29,844
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference Shares of £1 each
2,375,390
2,375,390
2,375,390
2,375,390
Preference shares classified as equity
2,375,390
2,375,390
Total equity share capital
2,405,234
2,405,234

The preference shares do not carry any voting rights nor do they carry the right to a mandatory dividend.

 

In the event of winding up of the company, the preference shares have first rights for repayment at their par value.

 

Thereafter, the remaining assets and retained profits of the company will be distributed amongst the holders of the ordinary shares.

 

Subject to the Companies Act 2006, the Preference Shares shall be redeemed in full at any time by the directors giving notice of the redemption to the holder.

22
Reserves
Revaluation reserve

The revaluation reserve include unrecognised gains on freehold property when comparing the carrying net book value to the estimated market value.

 

The deferred tax associated with this gain is also carried within the revaluation reserve.

SUPREME PET FOOD HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 27 JULY 2025
- 31 -
23
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
2025
2024
2025
2024
£
£
£
£
Within one year
46,132
53,161
-
-
Between two and five years
121,344
136,874
-
-
In over five years
3,420,000
3,450,000
-
-
3,587,476
3,640,035
-
-

Included within the lease commitments of over five years the following amounts are considered payable within 5-25 years £600,000 and over 25 years £2,850,000.

24
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,578,135
1,841,818
Adjustments for:
Taxation charged
537,019
608,372
Finance costs
4,278
11,487
Investment income
(537)
(8,538)
Depreciation and impairment of tangible fixed assets
267,169
216,374
Foreign exchange gains on cash equivalents
-
3,813
Movements in working capital:
Decrease/(increase) in stocks
461,675
(200,777)
Decrease/(increase) in debtors
710,211
(564,653)
(Decrease)/increase in creditors
(376,204)
392,144
Cash generated from operations
3,181,746
2,300,040
25
Analysis of changes in net funds - group
29 July 2024
Cash flows
27 July 2025
£
£
£
Cash at bank and in hand
1,863,594
972,467
2,836,061
2025-07-272024-07-29falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M R BetleyMr C ChildsMr T H KierMr M P Russellfalse06276496bus:Consolidated2024-07-292025-07-27062764962024-07-292025-07-2706276496bus:Director12024-07-292025-07-2706276496bus:Director22024-07-292025-07-2706276496bus:Director32024-07-292025-07-2706276496bus:Director42024-07-292025-07-2706276496bus:RegisteredOffice2024-07-292025-07-27062764962025-07-2706276496bus:Consolidated2025-07-2706276496bus:Consolidated2023-07-312024-07-28062764962023-07-312024-07-2806276496bus:Consolidated2024-07-2806276496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-07-2706276496core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-07-2706276496core:PlantMachinerybus:Consolidated2025-07-2706276496core:FurnitureFittingsbus:Consolidated2025-07-2706276496core:ComputerEquipmentbus:Consolidated2025-07-2706276496core:MotorVehiclesbus:Consolidated2025-07-2706276496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-07-2806276496core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-07-2806276496core:PlantMachinerybus:Consolidated2024-07-2806276496core:FurnitureFittingsbus:Consolidated2024-07-2806276496core:ComputerEquipmentbus:Consolidated2024-07-2806276496core:MotorVehiclesbus:Consolidated2024-07-28062764962024-07-2806276496core:ShareCapitalbus:Consolidated2025-07-2706276496core:ShareCapitalbus:Consolidated2024-07-2806276496core:SharePremiumbus:Consolidated2025-07-2706276496core:SharePremiumbus:Consolidated2024-07-2806276496core:RevaluationReservebus:Consolidated2025-07-2706276496core:RevaluationReservebus:Consolidated2024-07-2806276496core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-07-2706276496core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-07-2806276496core:ShareCapital2025-07-2706276496core:ShareCapital2024-07-2806276496core:SharePremium2025-07-2706276496core:SharePremium2024-07-2806276496core:RetainedEarningsAccumulatedLosses2025-07-2706276496core:RetainedEarningsAccumulatedLosses2024-07-2806276496core:ShareCapital2023-07-3006276496core:SharePremium2023-07-3006276496core:RetainedEarningsAccumulatedLosses2023-07-3006276496core:ShareCapitalbus:Consolidated2023-07-3006276496core:SharePremiumbus:Consolidated2023-07-3006276496core:RevaluationReservebus:Consolidated2023-07-30062764962023-07-3006276496bus:Consolidated2023-07-3006276496core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-292025-07-2706276496core:LandBuildingscore:LongLeaseholdAssets2024-07-292025-07-2706276496core:PlantMachinery2024-07-292025-07-2706276496core:FurnitureFittings2024-07-292025-07-2706276496core:ComputerEquipment2024-07-292025-07-2706276496core:MotorVehicles2024-07-292025-07-2706276496core:UKTaxbus:Consolidated2024-07-292025-07-2706276496core:UKTaxbus:Consolidated2023-07-312024-07-2806276496bus:Consolidated12024-07-292025-07-2706276496bus:Consolidated12023-07-312024-07-2806276496bus:Consolidated22024-07-292025-07-2706276496bus:Consolidated22023-07-312024-07-2806276496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-07-2806276496core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-07-2806276496core:PlantMachinerybus:Consolidated2024-07-2806276496core:FurnitureFittingsbus:Consolidated2024-07-2806276496core:ComputerEquipmentbus:Consolidated2024-07-2806276496core:MotorVehiclesbus:Consolidated2024-07-2806276496bus:Consolidated2024-07-2806276496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-07-292025-07-2706276496core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-07-292025-07-2706276496core:PlantMachinerybus:Consolidated2024-07-292025-07-2706276496core:FurnitureFittingsbus:Consolidated2024-07-292025-07-2706276496core:ComputerEquipmentbus:Consolidated2024-07-292025-07-2706276496core:MotorVehiclesbus:Consolidated2024-07-292025-07-2706276496core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-2706276496core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-2806276496core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2025-07-2706276496core:LandBuildingscore:LongLeaseholdAssetsbus:Consolidated2024-07-2806276496core:LandBuildingscore:LongLeaseholdAssets2025-07-2706276496core:LandBuildingscore:LongLeaseholdAssets2024-07-2806276496core:Subsidiary12024-07-292025-07-2706276496core:Subsidiary22024-07-292025-07-2706276496core:Subsidiary32024-07-292025-07-2706276496core:Subsidiary42024-07-292025-07-2706276496core:Subsidiary112024-07-292025-07-2706276496core:Subsidiary222024-07-292025-07-2706276496core:Subsidiary332024-07-292025-07-2706276496core:Subsidiary442024-07-292025-07-2706276496core:CurrentFinancialInstruments2025-07-2706276496core:CurrentFinancialInstruments2024-07-2806276496core:CurrentFinancialInstrumentsbus:Consolidated2025-07-2706276496core:CurrentFinancialInstrumentsbus:Consolidated2024-07-2806276496core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-07-2706276496core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-07-2806276496core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-2706276496core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-2806276496core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-07-2706276496core:Non-currentFinancialInstrumentscore:AfterOneYear2025-07-2706276496core:Non-currentFinancialInstrumentscore:AfterOneYear2024-07-2806276496bus:PrivateLimitedCompanyLtd2024-07-292025-07-2706276496bus:FRS1022024-07-292025-07-2706276496bus:Audited2024-07-292025-07-2706276496bus:ConsolidatedGroupCompanyAccounts2024-07-292025-07-2706276496bus:FullAccounts2024-07-292025-07-27xbrli:purexbrli:sharesiso4217:GBP