Company registration number NI015099 (Northern Ireland)
AVONDALE FOODS (CRAIGAVON) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
AVONDALE FOODS (CRAIGAVON) LIMITED
COMPANY INFORMATION
Directors
Mr Maurice Geddis
Mr Samuel Derek Greer Geddis
Mr Georges Senninger
Mr Simon Geddis
Secretary
Mr Samuel Derek Greer Geddis
Company number
NI015099
Registered office
Dukestown Lane
Lurgan
Craigavon
Co Armagh
BT66 8TB
Auditor
GMcG PORTADOWN
17 Mandeville Street
Portadown
Craigavon
Co Armagh
BT62 3PB
Bankers
Danske Bank
39 Market Street
Lurgan
Craigavon
Co Armagh
BT66 6AB
Solicitors
Walker McDonald
2 - 6 Edward Street
Portadown
Craigavon
Co Armagh
BT62 3LX
AVONDALE FOODS (CRAIGAVON) LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 6
Independent auditor's report
7 - 12
Statement of comprehensive income
13
Statement of financial position
14
Statement of changes in equity
15
Statement of cash flows
16
Notes to the financial statements
17 - 30
AVONDALE FOODS (CRAIGAVON) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

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

Review of the business

The company continued to develop and manufacture high quality fresh food products for leading retailers in the UK and Ireland. Products are developed and sold both for its customers’ own brands and under Avondale Foods own brand of Country Kitchen. The company’s product range includes side salads and other vegetable accompaniments, oat drinks, porridge, sauces and noodles.

 

The directors are pleased to report that, for the financial year to 31 March 2025, total sales increased by £10,825,141, an increase of 11.8% on the previous financial year. This increase was primarily driven by increased sales volumes and continues the sustained growth of the company as reflected in prior year financial statements. Growth has been both organic across all areas, but also from investing in two new categories for the business. Operationally, the company continues to take advantage of the alternative milk facility, not only to manufacture a final product, but also as an ingredient to supply into the rest of the business.

 

With much instability in the supply base, especially with fresh produce, plans have been implemented to improve resilience going forward.

 

The company continued to make significant investments in the year in capital to support the company’s productions facilities.

 

The company’s profit for the financial year is £5,950,149 (2024 - £5,622,173) and had net assets at 31 March 2025 of £42,757,775 (2024 - £37,657,626).

 

The directors are pleased with the performance of the company during the year and the financial position of the company at the year end.

Principal risks and uncertainties

Performance in the sector is affected by general economic conditions and specific sectoral factors. The directors consider that the factors and risks which can influence the company's performance and results are as follows:

 

 

 

 

 

Interest rate risk

The company has both interest bearing assets and interest bearing liabilities. Interest bearing assets include only cash balances, all of which earn interest. Interest bearing liabilities qualify as basic financial instruments and relate to bank overdrafts on which the company pays variable rates of interest. Given recent changes in interest rates by the Bank of England, there is some uncertainty in relation to the future interest charges on these overdraft facilities.

 

AVONDALE FOODS (CRAIGAVON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Credit risk

The company has implemented policies that require appropriate credit checks on potential customers before contract terms are agreed.

 

Liquidity risk

The company maintains a level of liquid resources that is designed to ensure the company has sufficient available funds for operations and any planned expansions and developments in the future.

 

Raw materials

A significant portion of the company's direct inputs relate to the ingredients of its food products. Although the board monitors these carefully, fluctuations in availability and cost are largely outside the company's control.

 

Food hygiene and safety

Food hygiene and safety is critical to the company. Maintaining excellence in food hygiene and safety at all stages of manufacturing and distribution is of the utmost importance. Systems are in place to ensure highest standards are achieved.

Development and performance

The directors are pleased to report that turnover has continued to improve in the year ended 31 March 2025 with the key performance indicators for the period being met. The company has achieved its growth targets in organic growth and also growth in new product areas, based off the recently opened alternative milk facility.

 

The company continues to develop its production facilities and production lines. During the year the the key focus of the company has been building increased capacity across the business to allow for its continued growth.

Key performance indicators

The company's performance indicators are as follows:

 

 

 

 

2025

2024

 

 

 

 

£

£

Turnover

 

 

 

102,486,107

91,660,966

Gross profit percentage

 

19%

18%

Profit before taxation

 

 

7,679,975

5,909,163

 

The directors are committed to the long term success and profitability of the company, with a combination of product development, product efficiency and building key customer relationships.

 

Performance and efficiency is also measured by monitoring and reporting on energy consumption from electricity, gas and other fuel. In the current year total energy consumption was 15.7 million kWh (2024 - 14.2 million kWh).

 

Principal decisions in the year

This financial year has seen continued investment in its production site, split primarily between capacity increase, innovation and the facility. This includes upgrades to several of the refrigeration units moving to lower GWP. As well as completing the move to a fully electric fleet of forklift trucks, the electricity supply is 100% verified from renewable resources.

AVONDALE FOODS (CRAIGAVON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Section 172 Statement

The directors recognise their duty to act, in good faith, in order to promote the success of the company for the benefit of its members as a whole, and in doing so, having due regard (amongst other matters) to:

 

The company's key stakeholders are considered to be:

 

The directors strive to understand the interests of its stakeholders and the impact of the company's decisions on them, and do this by continued direct engagement.

 

Investors

The directors recognise the importance of shareholder support and current debt funding in achieving the company's capital investment programme, which has continued in the year to 31 March 2025. All shareholders are encouraged to engage in the key decision making process of the board.

 

Employees

The company's employees play an important role in the success of Avondale Foods. As stated in the directors' report, the involvement of employees in the company's performance is actively encouraged by the provision of relevant information. Employees are kept informed of performance and other financial and economic factors affecting the company.

Customers and suppliers

Strong, mutually beneficial relationships with both customers and suppliers is a key component of the company's continued success. The directors continually engage with customers and suppliers to manage expectations and deliverables.

AVONDALE FOODS (CRAIGAVON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

Other key areas

The directors are cognisant of the company's impact on both the local community and the wider environment in their decision making. Avondale Foods is a key employer in the local area and the directors promote engagement with the wider community and support activities within the community. Reducing the impact of the company's operations on the environment has played, and will continue to play, an important role in the company's strategy over the coming years as reducing CO2 emissions becomes a key focus.

 

The company's reputation in all aspects of its operations is of the utmost importance to its success. Technical excellence and integrity is central to the company's manufacture of safe, innovative food products. This is central to the directors decision making in their continuing development of the company's products, production facilities and ethos.

 

In making key decisions the directors explicitly consider the likely consequences for the company in the long term to help ensure the company's long term profitability and sustainability.

On behalf of the board

Mr Samuel Derek Greer Geddis
Director
23 December 2025
AVONDALE FOODS (CRAIGAVON) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -

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

Principal activities

The principal activity of the company continued to be that of manufacturing food products for major supermarkets and retailers.

Results and dividends

The results for the year are set out on page 13.

Ordinary dividends were paid amounting to £850,000. 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 Maurice Geddis
Mr Samuel Derek Greer Geddis
Mr Georges Senninger
Mr Simon Geddis
Research and development

The company continues to carry out research and development activities on an ongoing basis in respect of its product range with related expenditure included in wages and salaries, software and utilities costs.

Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company continues to maintain arrangements aimed at ensuring adequate engagement with employees. The company ensures that there are monthly staff committee meetings, communication boards, monthly newsletters and project working groups aimed at ensuring that employees are kept informed on all information that is relevant to them as well as allowing staff numerous ways of communication and expressing their views. The company encourages staff involvement in terms of company performance by having an employee of the month. Hardworking enthusiastic employees are rewarded for there efforts at the end of each month. Employees have also been involved in some decision making during the year. Votes were carried out during committee meetings and the results of such votes have aided in the directors decisions decided upon during the year.

Business relationships

The strategic report discloses other matters to be disclosed in respect of the company's business relationships with customers, suppliers and others.

Future developments

Subsequent to the year end, the company acquired a commercial property to support its ongoing operational requirements. The company has also identified the potential need for additional production capacity and may incur further capital expenditure in this regard. These investments are expected to support the company’s continued growth.

AVONDALE FOODS (CRAIGAVON) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
Energy and carbon report

The company's energy consumption relating to electricity, the combustion of gas and fuel was 15.7 million kWh (electricity 6.13 million kWh, gas 9.33 million kWh, transport fuel 257k kWh). The company's emissions in tonnes of carbon dioxide equivalent was 2.5k of which 2k related to combustion of gas, 0.3k related to the purchase of electricity and 0.006k related to fuel for the purposes of transport.

 

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per tonne of product produced. The intensity measurement ratio is 0.007tCO2.

 

The company has quantified and reported their organisational greenhouse gas (GHG) emissions according to the GHG Reporting Protocol. Energy use data has been collated and converted into Carbon Dioxide Equivalent (CO2e) using the most up to date (2019) HM Government Environmental Reporting Guidelines along with the 2023 UK Government Conversion Factors for company reporting purposes.

Statement of directors' responsibilities

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

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

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr Samuel Derek Greer Geddis
Director
23 December 2025
AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 7 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 8 -

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 9 -
Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

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

AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 10 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

In identifying and assessing potential risks of material misstatement in respect of irregularities, including fraud and non-compliances with laws and regulations, we considered the following:

As a result of these procedures, we considered the opportunities and incentives that may exist within the company for fraud and identified the greatest potential for fraud in revenue recognition. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the Companies Act 2006, and local tax legislation.

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 may be fundamental to the company’s ability to operate or to avoid a material penalty.

AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 11 -
Audit response to risks identified

Our procedures to respond to the risks identified included the following:

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. In addition, as with any audit, there remains a higher risk of non-detection of irregularities, as they may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

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.

AVONDALE FOODS (CRAIGAVON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVONDALE FOODS (CRAIGAVON) LIMITED
- 12 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Ms Gillian Johnston ACA
Senior Statutory Auditor
For and on behalf of GMcG PORTADOWN
23 December 2025
Chartered Accountants
Statutory Auditor
17 Mandeville Street
Portadown
Craigavon
Co Armagh
BT62 3PB
AVONDALE FOODS (CRAIGAVON) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
Turnover
3
102,486,107
91,660,966
Cost of sales
(82,927,109)
(75,294,172)
Gross profit
19,558,998
16,366,794
Distribution costs
(8,161,876)
(7,279,814)
Administrative expenses
(4,351,456)
(3,393,891)
Operating profit
4
7,045,666
5,693,089
Interest receivable and similar income
8
641,234
223,886
Interest payable and similar expenses
9
(6,925)
(7,812)
Profit before taxation
7,679,975
5,909,163
Tax on profit
10
(1,729,826)
(286,990)
Profit for the financial year
5,950,149
5,622,173

The income statement has been prepared on the basis that all operations are continuing operations.

AVONDALE FOODS (CRAIGAVON) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025
31 March 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
17,868,511
17,897,363
Current assets
Stocks
13
3,705,947
3,133,070
Debtors
14
10,259,053
12,101,117
Cash at bank and in hand
26,635,008
15,091,851
40,600,008
30,326,038
Creditors: amounts falling due within one year
15
(12,825,413)
(8,089,165)
Net current assets
27,774,595
22,236,873
Total assets less current liabilities
45,643,106
40,134,236
Creditors: amounts falling due after more than one year
16
(807,251)
(724,588)
Provisions for liabilities
Deferred tax liability
19
2,078,080
1,752,022
(2,078,080)
(1,752,022)
Net assets
42,757,775
37,657,626
Capital and reserves
Called up share capital
22
237,500
237,500
Capital redemption reserve
12,500
12,500
Profit and loss reserves
23
42,507,775
37,407,626
Total equity
42,757,775
37,657,626
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
Mr Samuel Derek Greer Geddis
Director
Company registration number NI015099 (Northern Ireland)
AVONDALE FOODS (CRAIGAVON) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
237,500
12,500
35,785,453
36,035,453
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
5,622,173
5,622,173
Dividends
11
-
-
(4,000,000)
(4,000,000)
Balance at 31 March 2024
237,500
12,500
37,407,626
37,657,626
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
5,950,149
5,950,149
Dividends
11
-
-
(850,000)
(850,000)
Balance at 31 March 2025
237,500
12,500
42,507,775
42,757,775
AVONDALE FOODS (CRAIGAVON) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
12,182,969
7,994,898
Interest paid
(6,925)
(7,812)
Income taxes refunded
392,279
2
Net cash inflow from operating activities
12,568,323
7,987,088
Investing activities
Purchase of tangible fixed assets
(3,534,653)
(3,076,555)
Proceeds from disposal of tangible fixed assets
3,700
29,100
Interest received
641,234
223,886
Net cash used in investing activities
(2,889,719)
(2,823,569)
Financing activities
Repayment of bank loans
-
0
(489,088)
Payment of finance leases obligations
(37,488)
-
0
Dividends paid
(850,000)
(4,000,000)
Net cash used in financing activities
(887,488)
(4,489,088)
Net increase in cash and cash equivalents
8,791,116
674,431
Cash and cash equivalents at beginning of year
14,261,213
13,586,782
Cash and cash equivalents at end of year
23,052,329
14,261,213
Relating to:
Cash at bank and in hand
26,635,008
15,091,851
Bank overdrafts included in creditors payable within one year
(3,582,679)
(830,638)
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
1
Accounting policies
Company information

Avondale Foods (Craigavon) Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is Dukestown Lane, Lurgan, Craigavon, Co Armagh, BT66 8TB.

1.1
Accounting convention

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

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

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

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration 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.

1.4
Tangible fixed assets

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

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

Freehold land and buildings
land nil; buildings 2% straight line
Assets under construction
No depreciation charged
Plant and equipment
20% reducing balance
Fixtures and fittings
20% reducing balance
Computers
33% Straight line
Motor vehicles
20% reducing balance

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

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies (Continued)
- 18 -
1.5
Impairment of fixed assets

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

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

 

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

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

1.6
Stocks

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

 

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

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

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies (Continued)
- 19 -
Basic financial assets

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

Other financial assets

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

Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

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

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies (Continued)
- 20 -
Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies (Continued)
- 21 -
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

1.13
Leases

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 statement of financial position 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 leases asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.15
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty (Continued)
- 22 -
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.

Fixed assets

The annual depreciation charge on fixed assets depends primarily on the estimated lives of each type of asset and estimates of residual values. The directors regularly review these asset lives and change them as necessary to reflect current thinking on remaining lives in light of prospective economic utilisation and physical condition of the assets concerned. Changes in asset lives can have a significant impact on depreciation and amortisation charges for the period. Detail of the useful lives is included in the accounting policies.

Taxation

Judgements are made in relation to the calculation of certain aspects of the year end tax provisions and the respective tax charge. The directors used external professional advice to support the year end provisions.

Stock

At each balance sheet date the company's stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The assessment of the selling price of such stock involves some estimation uncertainty.

Debtors

Short term debtors are measured at transaction price, less any impairment. Impairment of such debtors involves some estimation uncertainty.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
102,486,107
91,660,966
2025
2024
£
£
Other revenue
Interest income
641,234
223,886

The directors consider that the company operates one class of business and within one geographical market, that being the United Kingdom and Ireland.

4
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Exchange losses
290,004
224,783
Depreciation of tangible fixed assets not financed under finance leases
3,720,492
3,551,560
Depreciation of tangible fixed assets financed under finance leases
45,490
-
0
Loss on disposal of tangible fixed assets
1,005
6,796
Operating lease charges
97,408
129,394
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
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 company
15,600
15,600
For other services
Taxation compliance services
5,000
5,000
All other non-audit services
26,464
43,530
31,464
48,530
6
Employees

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

2025
2024
Number
Number
Production
530
465
Management
40
36
Total
570
501

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
23,823,160
20,203,798
Social security costs
1,606,704
1,311,443
Pension costs
445,581
370,176
25,875,445
21,885,417
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
214,643
304,490
Company pension contributions to defined contribution schemes
16,992
16,307
231,635
320,797

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

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Directors' remuneration (Continued)
- 24 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
82,089
78,672
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
575,076
223,886
Other interest income
66,158
-
0
Total income
641,234
223,886
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
641,234
223,886
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
7,812
Other finance costs:
Interest on finance leases and hire purchase contracts
6,925
-
6,925
7,812
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,403,768
-
0
Adjustments in respect of prior periods
-
0
(170,127)
Total current tax
1,403,768
(170,127)
Deferred tax
Origination and reversal of timing differences
390,534
1,020,445
Adjustment in respect of prior periods
(64,476)
(563,328)
Total deferred tax
326,058
457,117
Total tax charge
1,729,826
286,990

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
7,679,975
5,909,163
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,919,994
1,477,291
Adjustments in respect of prior years
-
0
(170,127)
Depreciation on assets not qualifying for tax allowances
167,565
96,361
Deferred tax adjustments in respect of prior years
(64,476)
(25,000)
Expenses not deductible for tax purposes
14,561
(13,062)
Effect of research and development and patent box in prior year
-
0
(538,327)
Effect of research and development and patent box in current year
(462,647)
(540,146)
Utilisation of tax losses brought forward
154,829
-
0
Taxation charge for the year
1,729,826
286,990

 

11
Dividends
2025
2024
£
£
Interim paid
850,000
4,000,000
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
12
Tangible fixed assets
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
15,653,434
-
0
24,258,419
137,632
3,854,494
88,860
43,992,839
Additions
663,418
233,854
2,131,070
38,028
640,463
35,000
3,741,833
Disposals
-
0
-
0
-
0
-
0
-
0
(21,770)
(21,770)
At 31 March 2025
16,316,852
233,854
26,389,489
175,660
4,494,957
102,090
47,712,902
Depreciation and impairment
At 1 April 2024
7,404,611
-
0
16,086,629
63,984
2,486,759
53,493
26,095,476
Depreciation charged in the year
893,570
-
0
1,880,914
19,872
959,390
12,234
3,765,980
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
-
0
(17,065)
(17,065)
At 31 March 2025
8,298,181
-
0
17,967,543
83,856
3,446,149
48,662
29,844,391
Carrying amount
At 31 March 2025
8,018,671
233,854
8,421,946
91,804
1,048,808
53,428
17,868,511
At 31 March 2024
8,248,823
-
0
8,171,790
73,648
1,367,735
35,367
17,897,363
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Tangible fixed assets (Continued)
- 27 -

The value of land that has not been depreciated amounts to £358,297 (2024 - £358,297).

The net book value of assets held under finance lease amounts to £184,710 (2024 - £Nil).

13
Stocks
2025
2024
£
£
Raw materials and consumables
3,105,504
2,519,248
Finished goods and goods for resale
600,443
613,822
3,705,947
3,133,070

 

14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
8,517,005
8,234,264
Corporation tax recoverable
-
0
1,436,640
Other debtors
696,051
2,121,674
Prepayments and accrued income
1,045,997
308,539
10,259,053
12,101,117
15
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
17
3,582,679
830,638
Obligations under finance leases
18
41,436
-
0
Trade creditors
5,775,757
4,707,958
Corporation tax
359,407
-
0
Government grants
20
41,347
44,202
Other creditors
1,315,616
1,077,111
Accruals and deferred income
1,709,171
1,429,256
12,825,413
8,089,165
16
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
18
128,256
-
0
Government grants
20
678,995
724,588
807,251
724,588
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
17
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
3,582,679
830,638
Payable within one year
3,582,679
830,638

Bank borrowings are secured by a legal mortgage over the property at Dukestown Lane. There is also a floating charge and a fixed charge over book debts of the company.

18
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
41,436
-
0
In two to five years
128,256
-
0
169,692
-
0

Finance lease payments represent amounts payable by the company for items of plant and machinery which have been purchased under finance lease agreements and capitalised during the year. Finance leases are secured on the assets acquired.

19
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
2,184,629
2,005,143
Unutilised losses
-
(154,829)
Other timing differences
(106,549)
(98,292)
2,078,080
1,752,022
2025
Movements in the year:
£
Liability at 1 April 2024
1,752,022
Charge to profit or loss
326,058
Liability at 31 March 2025
2,078,080
AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
20
Government grants
2025
2024
£
£
Arising from government grants
720,342
768,790
Included in the financial statements as follows:
Current liabilities
41,347
44,202
Non-current liabilities
678,995
724,588
720,342
768,790
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
445,581
370,176

The company contributes to a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

22
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
237,500
237,500
237,500
237,500
23
Reserves

Capital redemption reserve

This reserve records the nominal value of shares purchased by the company.

 

Profit and loss reserve

This reserve records retained earnings and any accumulated losses.

24
Capital commitments

Amounts contracted for but not provided in the financial statements:

2025
2024
£
£
Acquisition of tangible fixed assets
246,401
541,085
25
Events after the reporting date

After the year end the company completed the purchase of commercial property for consideration of approximately £1.2m. This transaction has not been reflected in these financial statements as the purchase took place after the reporting date.

AVONDALE FOODS (CRAIGAVON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
26
Related party transactions

During the year, the company purchased machinery and parts amounting to £144,836 (2024 - £185,045), on an arm’s length basis, from a company in which one of Avondale Foods (Craigavon) Limited directors is a shareholder and director. At 31 March 2025, £15,846 (2024 - £4,201) was owing to the related party.

 

Avondale Foods (Craigavon) Limited also contracts for services with a company that is under common control.  Under the contract, Avondale Foods (Craigavon) Limited incurred expenses of £1,800,000 in the year (2024 - £1,800,000).  At 31 March 2025, £450,000 (2024 - £nil) was owing to the related party.

 

A director maintained a current account with the company. The balance due to the director at 31 March 2025 amounted to £7,366 (2024 - £7,559). No interest is charged on amounts due to directors.

 

Key management is considered to be the board of directors. The remuneration paid or payable to key management is disclosed in note 7.

 

27
Cash generated from operations
2025
2024
£
£
Profit after taxation
5,950,149
5,622,173
Adjustments for:
Taxation charged
1,729,826
286,990
Finance costs
6,925
7,812
Investment income
(641,234)
(223,886)
Loss on disposal of tangible fixed assets
1,005
6,796
Depreciation and impairment of tangible fixed assets
3,765,980
3,551,560
Movements in working capital:
Increase in stocks
(572,877)
(47,719)
Decrease/(increase) in debtors
405,424
(1,316,837)
Increase in creditors
1,586,219
160,255
Decrease in deferred income
(48,448)
(52,246)
Cash generated from operations
12,182,969
7,994,898
28
Analysis of changes in net funds
1 April 2024
Cash flows
New leases
31 March 2025
£
£
£
£
Cash at bank and in hand
15,091,851
11,543,157
-
26,635,008
Bank overdrafts
(830,638)
(2,752,041)
-
(3,582,679)
14,261,213
8,791,116
-
0
23,052,329
Lease liabilities
-
37,488
(207,180)
(169,692)
14,261,213
8,828,604
(207,180)
22,882,637
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr Maurice GeddisMr Georges SenningerMr Simon GeddisMr Simon GeddisMr Samuel Derek Greer GeddisNI0150992024-04-012025-03-31NI015099bus:Director12024-04-012025-03-31NI015099bus:CompanySecretaryDirector12024-04-012025-03-31NI015099bus:Director22024-04-012025-03-31NI015099bus:Director32024-04-012025-03-31NI015099bus:CompanySecretary12024-04-012025-03-31NI015099bus:Director42024-04-012025-03-31NI015099bus:RegisteredOffice2024-04-012025-03-31NI0150992025-03-31NI0150992023-04-012024-03-31NI015099core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31NI015099core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31NI0150992024-03-31NI015099core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31NI015099core:PlantMachinery2025-03-31NI015099core:FurnitureFittings2025-03-31NI015099core:ComputerEquipment2025-03-31NI015099core:MotorVehicles2025-03-31NI015099core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI015099core:LandBuildings2024-03-31NI015099core:PlantMachinery2024-03-31NI015099core:FurnitureFittings2024-03-31NI015099core:ComputerEquipment2024-03-31NI015099core:MotorVehicles2024-03-31NI015099core:WithinOneYear2025-03-31NI015099core:WithinOneYear2024-03-31NI015099core:AfterOneYear2025-03-31NI015099core:AfterOneYear2024-03-31NI015099core:CurrentFinancialInstruments2025-03-31NI015099core:CurrentFinancialInstruments2024-03-31NI015099core:Non-currentFinancialInstruments2025-03-31NI015099core:Non-currentFinancialInstruments2024-03-31NI015099core:ShareCapital2025-03-31NI015099core:ShareCapital2024-03-31NI015099core:CapitalRedemptionReserve2025-03-31NI015099core:CapitalRedemptionReserve2024-03-31NI015099core:RetainedEarningsAccumulatedLosses2025-03-31NI015099core:RetainedEarningsAccumulatedLosses2024-03-31NI015099core:ShareCapital2023-03-31NI015099core:CapitalRedemptionReserve2023-03-31NI015099core:RetainedEarningsAccumulatedLosses2023-03-31NI015099core:ShareCapitalOrdinaryShareClass12025-03-31NI015099core:ShareCapitalOrdinaryShareClass12024-03-31NI01509912024-04-012025-03-31NI01509912023-04-012024-03-31NI0150992024-03-31NI0150992023-03-31NI015099core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31NI015099core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-31NI015099core:PlantMachinery2024-04-012025-03-31NI015099core:FurnitureFittings2024-04-012025-03-31NI015099core:ComputerEquipment2024-04-012025-03-31NI015099core:MotorVehicles2024-04-012025-03-31NI015099core:UKTax2024-04-012025-03-31NI015099core:UKTax2023-04-012024-03-31NI01509922024-04-012025-03-31NI01509922023-04-012024-03-31NI01509932024-04-012025-03-31NI01509932023-04-012024-03-31NI01509942024-04-012025-03-31NI01509942023-04-012024-03-31NI01509952024-04-012025-03-31NI01509952023-04-012024-03-31NI015099core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI015099core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-31NI015099core:PlantMachinery2024-03-31NI015099core:FurnitureFittings2024-03-31NI015099core:ComputerEquipment2024-03-31NI015099core:MotorVehicles2024-03-31NI015099core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-31NI015099core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-31NI015099core:BetweenTwoFiveYears2025-03-31NI015099core:BetweenTwoFiveYears2024-03-31NI015099bus:OrdinaryShareClass12024-04-012025-03-31NI015099bus:OrdinaryShareClass12025-03-31NI015099bus:OrdinaryShareClass12024-03-31NI015099bus:OrdinaryShareClass12023-04-012024-03-31NI015099bus:PrivateLimitedCompanyLtd2024-04-012025-03-31NI015099bus:FRS1022024-04-012025-03-31NI015099bus:Audited2024-04-012025-03-31NI015099bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP