Acorah Software Products - Accounts Production 16.8.200 false true 31 March 2024 1 April 2023 false 23 December 2025 true 1 April 2024 31 March 2025 31 March 2025 OC342462 Mr James Harvey Mr Leonard Harvey Miss Wendy Harvey false iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure OC342462 2024-03-31 OC342462 2025-03-31 OC342462 2024-04-01 2025-03-31 OC342462 frs-core:CurrentFinancialInstruments 2025-03-31 OC342462 frs-core:Non-currentFinancialInstruments 2025-03-31 OC342462 frs-core:ComputerEquipment 2025-03-31 OC342462 frs-core:ComputerEquipment 2024-04-01 2025-03-31 OC342462 frs-core:ComputerEquipment 2024-03-31 OC342462 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2025-03-31 OC342462 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 OC342462 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2024-03-31 OC342462 frs-core:MotorVehicles 2025-03-31 OC342462 frs-core:MotorVehicles 2024-04-01 2025-03-31 OC342462 frs-core:MotorVehicles 2024-03-31 OC342462 frs-core:PlantMachinery 2025-03-31 OC342462 frs-core:PlantMachinery 2024-04-01 2025-03-31 OC342462 frs-core:PlantMachinery 2024-03-31 OC342462 frs-countries:UnitedKingdom 2024-04-01 2025-03-31 OC342462 frs-bus:LimitedLiabilityPartnershipLLP 2024-04-01 2025-03-31 OC342462 frs-bus:LimitedLiabilityPartnershipsSORP 2024-04-01 2025-03-31 OC342462 frs-bus:FullAccounts 2024-04-01 2025-03-31 OC342462 frs-bus:MediumEntities 2024-04-01 2025-03-31 OC342462 frs-bus:Audited 2024-04-01 2025-03-31 OC342462 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-04-01 2025-03-31 OC342462 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-04-01 2025-03-31 OC342462 1 2024-04-01 2025-03-31 OC342462 frs-countries:EnglandWales 2024-04-01 2025-03-31 OC342462 frs-bus:PartnerLLP1 2024-04-01 2025-03-31 OC342462 frs-bus:PartnerLLP2 2024-04-01 2025-03-31 OC342462 frs-bus:PartnerLLP3 2024-04-01 2025-03-31 OC342462 2023-03-31 OC342462 2024-03-31 OC342462 2023-04-01 2024-03-31 OC342462 frs-core:CurrentFinancialInstruments 2024-03-31 OC342462 frs-core:Non-currentFinancialInstruments 2024-03-31 OC342462 frs-core:OtherReservesSubtotal 2023-03-31 OC342462 frs-countries:UnitedKingdom 2023-04-01 2024-03-31
Registered number: OC342462
Langage Farm Limited Liability Partnership
Financial Statements
For The Year Ended 31 March 2025
6 Houndiscombe Road
Plymouth
Devon
PL4 6HH
Contents
Page
Members' Report 1
Independent Auditor's Report 2—5
Statement of Comprehensive Income 6
Balance Sheet 7—8
Reconciliation of Members' Interests 9—10
Cash Flow Statement 10
Notes to the Cash Flow Statement 11
Notes to the Financial Statements 12—16
Page 1
Members' Report
The members present their report and the financial statements for the year ended 31 March 2025.
Principal Activity
The LLP's principal activity continues to be that of the production and sale of ice cream and other dairy products, together with ancillary farming activities in support thereof.
Members
The designated members who held office during the year were as follows:
Mr James Harvey
Mr Leonard Harvey
Miss Wendy Harvey
 
Statement of Members' Responsibilities
The members are responsible for preparing the financial statements in accordance with applicable law and regulations.Company law as applied to limited liability partnerships by the Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008 requires the members to prepare financial statements for each financial year. Under that law the members have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and applicable law). Under company law as applied to Limited Liability Partnerships the members 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 LLP and of the profit or loss for that period. In preparing the financial statements the members are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS 102, have been followed, subject to any material departures disclosed and explained in the financial statements;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the LLP will continue in business.
The members are responsible for keeping adequate accounting records that are sufficient to show and explain the LLP's transactions and disclose with reasonable accuracy at any time the financial position of the LLP and enable them to ensure that the financial statements comply with the Companies Act 2006 as modified by the Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008. They are also responsible for safeguarding the assets of the LLP and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The members are responsible for the maintenance and integrity of the corporate and financial information included on the LLP's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
The members of the LLP who held office at the date of approval of this annual report confirm that:
  • so far as they are aware, there is no relevant audit information of which the LLP's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as members in order to make themselves aware of any relevant audit information and to establish that the LLP's auditors are aware of that information.
Signed on behalf of the members by
Mr James Harvey
Designated Member
23 December 2025
Page 1
Page 2
Independent Auditor's Report
Opinion
We have audited the financial statements of Langage Farm Limited Liability Partnership for the year ended 31 March 2025 which comprise the Statement of Comprehensive Income, Balance Sheet, The Reconciliation of Members' Interests, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", the Statement of Recommended Practice 'Accounting by Limited Liability Partnerships' issued in December 2021 (SORP) and the Companies Act 2006 (as applied to LLPs).
In our opinion the financial statements:
  • give a true and fair view of the state of the limited liability partnership's affairs as at 31 March 2025 and of its profit for the year then ended;
  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
  • have been prepared in accordance with the requirements of the Companies Act 2006 as applied to limited liability partnerships by the Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008
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 limited liability partnership 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 members' 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 entity's ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the members 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 members 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. In connection with our audit of the financial statements, 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 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 the audit:
  • the information given in the members' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the members' report has been prepared in accordance with applicable legal requirements.
Page 2
Page 3
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the limited liability partnership and its environment obtained in the course of the audit, we have not identified material misstatements in the members' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 as applied to limited liability partnerships requires us to report to you if, in our opinion:
  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
  • the financial statements are not in agreement with the accounting records or returns; or
  • certain disclosures of members' remuneration specified by law are not made; or
  • we have not received all the information and explanations we require for our audit.
Responsibilities of Members
As explained more fully in the Statement of Members' Responsibilites set out on page 1, the members 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 members 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 members are responsible for assessing the limited liability partnership'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 members either intend to liquidate the limited liability partnership or to cease operations, or have no realistic alternative but to do so.
Page 3
Page 4
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: 
As part of our audit planning, through discussions with management, we obtained an understanding of the legal and regulatory framework that is applicable to the company and the sector in which it operates to identify the key laws and regulations affecting the company.
The key laws and regulations we identified were food saftey & hygiene laws, agricultural laws and employment laws. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, primarily the Limited Liability Partnerships Act 2002, the LLP SORP, the Companies Act 2006, the reporting framework (FRS 102), and relevant tax compliance regulations in the UK.
We discussed with management how the compliance with these laws and regulations is monitored and we discussed the policies and procedures in place. We also identified the individuals who have responsibility for ensuring that the entity complies with laws and regulations and deals with reporting any issues if they arise. As part of our planning procedures, we assessed the risk of any non-compliance with laws and regulations on the company’s ability to continue trading and the risk of material misstatement to the accounts.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved the following:
  • Enquiries of management and those charged with governance regarding their knowledge of any non-compliance with laws and regulations that could affect the financial statements;
  • Reviewed legal and professional costs to identify any possible non-compliance or legal costs in respect of non-compliance and as part of our enquiries we discussed with management whether there have been any known instances, allegations or suspicions of fraud, of which there were none.
We also evaluated the risk of fraud through management override including that arising from management’s incentives. The key risk we identified was fraudulent financial reporting. In response to the identified risk, as part of our audit work we:
  • Identified and tested journal entries throughout the year and year end adjustments, for appropriateness;
  • Reviewed estimates and judgements made in the accounts for any indication of bias and challenged assumptions used by management in making the estimates, in particular in relation to income recognition and depreciation.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Other matters
The financial statements of the company for the year ended 31 March 2024 were not audited because the directors took advantage of the audit exemption provided under section 477 of the Companies Act 2006. 
Page 4
Page 5
Use Of Our Report
This report is made solely to the LLP's members, as a body, in accordance with the Companies Act 2006 as applied to limited liability partnerships by Part 12 of the Limited Liability Partnerships (Accounts and Audit) (Application of companies Act 2006) Regulations 2008. Our audit work has been undertaken so that we might state to the LLP'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 LLP and the LLP's members as a body, for our audit work, for this report, or for the opinions we have formed.
John Hillier (Senior Statutory Auditor)
for and on behalf of Sumer Auditco Limited , Statutory Auditor
23 December 2025
Sumer Auditco Limited
T/A Sumer Audit
6 Houndisombe Road
Plymouth
Devon
PL4 6HH
Page 5
Page 6
Statement of Comprehensive Income
2025 2024
Notes £ £
TURNOVER 3 9,603,151 6,870,012
Cost of sales (7,270,237 ) (5,338,868 )
GROSS PROFIT 2,332,914 1,531,144
Administrative expenses (1,647,342 ) (1,329,981 )
OPERATING PROFIT 4 685,572 201,163
Loss on disposal of fixed assets (2,606 ) (564 )
Other interest receivable and similar income 8 440,152 341,400
Interest payable and similar charges 9 (39,163 ) (41,163 )
PROFIT FOR THE FINANCIAL YEAR AVAILABLE FOR DISCRETIONARY DIVISION AMONG MEMBERS 1,083,955 500,836
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 1,083,955 500,836
The notes on pages 11 to 16 form part of these financial statements.
Page 6
Page 7
Balance Sheet
Registered number: OC342462
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 10 2,861,605 2,693,753
2,861,605 2,693,753
CURRENT ASSETS
Stocks 11 732,563 594,217
Debtors 12 3,092,708 2,905,020
Cash at bank and in hand 1,103,490 416,059
4,928,761 3,915,296
Creditors: Amounts Falling Due Within One Year 13 (884,004 ) (608,613 )
NET CURRENT ASSETS (LIABILITIES) 4,044,757 3,306,683
TOTAL ASSETS LESS CURRENT LIABILITIES 6,906,362 6,000,436
Creditors: Amounts Falling Due After More Than One Year 14 (453,088 ) (454,117 )
NET ASSETS ATTRIBUTABLE TO MEMBERS 6,453,274 5,546,319
REPRESENTED BY:
Loans and other debts due to members
Other amounts 5,369,319 5,045,483
5,369,319 5,045,483
Equity
Members' other interests
Other reserves 1,083,955 500,836
1,083,955 500,836
6,453,274 5,546,319
TOTAL MEMBERS' INTEREST
Loans and other debts due to members 5,369,319 5,045,483
Members' other interests 1,083,955 500,836
6,453,274 5,546,319
Page 7
Page 8
On behalf of the members
Mr James Harvey
Designated Member
23 December 2025
The notes on pages 11 to 16 form part of these financial statements.
Page 8
Page 9
Reconciliation of Members' Interests
EQUITY DEBT
Members' other interests Loans and other debts due to members less any amounts due from members in debtors
Other Reserves Other amounts Total members' interest
£ £ £
Amounts due to members - 4,934,715 -
Balance at 1 April 2023 629,520 4,934,715 5,564,235
Profit/(loss) for the financial year available for discretionary division among members 500,836 - 500,836
Members' interests after profit/(loss) for the year 1,130,356 4,934,715 6,065,071
Drawings - 110,768 110,768
Other Movements (629,520) - (629,520)
Amounts due to members - 5,045,483 -
As at 31 March 2024 and 1 April 2024 500,836 5,045,483 5,546,319
Profit/(loss) for the financial year available for discretionary division among members 1,083,955 - 1,083,955
Members' interests after profit/(loss) for the year 1,584,791 5,045,483 6,630,274
Drawings - 323,836 323,836
Other Movements (500,836) - (500,836)
Amounts due to members - 5,369,319 -
As at 31 March 2025 1,083,955 5,369,319 6,453,274
Page 9
Page 10
Cash Flow Statement
2025 2024
Notes £ £
Cash flows from operating activities
Net cash generated from operations 1 897,318 330,158
Interest paid (39,163 ) (41,163 )
Members' drawings (177,000) (518,751)
Net cash generated from/(used in) operating activities 681,155 (229,756 )
Cash flows from investing activities
Purchase of tangible assets (459,216 ) (381,676 )
Proceeds from disposal of tangible assets 25,340 77,334
Interest received 440,152 341,400
Net cash generated from investing activities 6,276 37,058
Increase/(decrease) in cash and cash equivalents 687,431 (192,698 )
Cash and cash equivalents at beginning of year 2 416,059 608,757
Cash and cash equivalents at end of year 2 1,103,490 416,059
Page 10
Page 11
Notes to the Cash Flow Statement
1. Reconciliation of profit for the financial year before members' remuneration and profit shares to cash generated from operations
2025 2024
£ £
Profit for the financial year before members' remuneration and profit shares 1,083,955 500,836
Adjustments for:
Interest expense 39,163 41,163
Interest income (440,152 ) (341,400 )
Depreciation of tangible assets 263,418 177,907
Loss on disposal of tangible assets 2,606 564
Movements in working capital:
Increase in stocks (138,346 ) (32,906 )
Increase in trade and other debtors (187,688 ) (33,257 )
Increase in trade and other creditors 274,362 17,251
Net cash generated from operations 897,318 330,158
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 1,103,490 416,059
3. Analysis of changes in net debt
As at 1 April 2024 Cash flows As at 31 March 2025
£ £ £
Cash at bank and in hand 416,059 687,431 1,103,490
Other amounts (5,045,483) (323,836) (5,369,319)
Net debt including member's debt (4,629,424) 363,595 (4,265,829)
Page 11
Page 12
Notes to the Financial Statements
1. General Information
Langage Farm Limited Liability Partnership is a limited liability partnership, incorporated in England & Wales, registered number OC342462 . The Registered Office is Higher Challonsleigh, Smithaleigh, Plymouth, Devon, PL7 5AY.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements are prepared under the historical cost convention and in accordance with applicable United Kingdom accounting standards, including Financial Reporting Standard 102 - The Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), The Statement of Recommended Practice 'Accounting by Limited Liability Partnerships' issued in December 2021 (SORP) and the Companies Act 2006 (as applied to LLPs).
The financial statements are prepared in sterling which is the functional currency of the LLP.
2.2. Significant judgements and estimations
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
2.3. Turnover
Revenue is recognised to the extent that the limited liability partnership obtains the right to consideration in exchange for its performance. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, VAT and other sales tax or duty.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 2% straight line
Plant & Machinery 20% reducing balance
Motor Vehicles 20% reducing balance
Herd No depreciation
The dairy herd is classified as a bearer biological asset under FRS 102 Section 34. As fair value cannot be measured reliably, the herd is measured using the cost model. Animals are recognised at cost and subsequently carried at cost less any depreciation and impairment.
2.5. Stocks and Work in Progress
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
2.6. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.7. Financial Instruments
Classification
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a finance transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Financial assets and liabilities are only offset in the balance sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the limited liability partnership intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
Impairment of assets
Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the limited liability partnership transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the limited liability partnership, despite having retained some significant risks and rewards of ownership, has transferred control of the asset to another party and the other party has the practical ability to sell the asset in its entirety to an unrelated third party and is able to exercise that ability unilaterally and without needing to impose additional restrictions on the transfer.
...CONTINUED
Page 12
Page 13
2.7. Financial Instruments - continued
Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.
2.8. Taxation
The taxation payable on the profits of the LLP is the personal liability of the individual Members and, as such, is not reflected in these financial statements.
2.9. Members Participating Interests
Members' participation rights are the rights of a member against the LLP that arise under the members' agreement (for example, in respect of amounts subscribed or otherwise contributed remuneration and profits).
Members' participation rights in the earnings or assets of the LLP are analysed between those that are, from the LLP's perspective, either a financial liability or equity, in accordance with section 22 of FRS 102. A member's participation rights including amounts subscribed or otherwise contributed by members, for example members' capital, are classed as liabilities unless the LLP has an unconditional right to refuse payment to members, in which case they are classified as equity.
All amounts due to members that are classified as liabilities are presented within 'Loans and other debts due to members' and, where such an amount relates to current year profits, they are recognised within ‘Members' remuneration charged as an expense’ in arriving at the relevant year’s result. Undivided amounts that are classified as equity are shown within ‘Members' other interests’. Amounts recoverable from members are presented as debtors and shown as amounts due from members within members’ interests.
Where there exists an asset and liability component in respect of an individual member’s participation rights, they are presented on a gross basis unless the LLP has both a legally enforceable right to set off the recognised amounts, and it intends either to settle on a net basis or to settle and realise these amounts simultaneously, in which case they are presented net.
Once an unavoidable obligation has been created in favour of members through allocation of profits or other means, any undrawn profits remaining at the reporting date are shown as ‘Loans and other debts due to members’ to the extent they exceed debts due from a specific member.
2.10. Profit Allocations
The SORP recognises that the basis of calculating profits for allocation may differ from the profits reflected through the financial statements prepared in compliance with recommended practice, given the established need to seek to focus profit allocation on ensuring equity between different generations and populations of members.
Consolidation of the results of certain subsidiary undertakings, the provision for annuities to current and former members, pension scheme charges, the spreading of acquisition integration costs and the treatment of long leasehold interests are all items which may generate differences between profits calculated for the purpose of allocation and those reported within the financial statements. Where such differences arise, they have been included within other amounts in the balance sheet.
Members' fixed shares of profits (excluding discretionary fixed share bonuses) and interest earned on members' balances are automatically allocated and, are treated as members' remuneration charged as an expense to the profit and loss account in arriving at profit available for discretionary division among members.
The remainder of profit shares, which have not been allocated until after the balance sheet date, are treated in these financial statements as unallocated at the balance sheet date and included within other reserves.
2.11. Government Grant
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the profit and loss account over the useful life of the asset concerned.
All grants in the profit and loss account are recognised when all conditions for receipt have been complied with.
Page 13
Page 14
3. Turnover
Analysis of turnover by class of business is as follows:
2025 2024
£ £
Grants 43,691 25,859
Other income 179,750 143,489
Sale of goods 9,379,710 6,700,664
9,603,151 6,870,012
Analysis of turnover by geographical market is as follows:
2025 2024
£ £
United Kingdom 9,603,151 6,870,012
9,603,151 6,870,012
4. Operating Profit
The operating profit is stated after charging:
2025 2024
£ £
Bad debts 7,061 401
Depreciation of tangible fixed assets 263,418 177,907
5. Auditor's Remuneration
Remuneration received by the LLP's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the LLP's financial statements 11,000 -
Other Services
Other non-audit services 6,610 6,149
6. Staff Costs
Staff costs were as follows:
2025 2024
£ £
Wages and salaries 2,262,459 1,749,979
Social security costs 174,043 130,277
Other pension costs 39,239 29,206
2,475,741 1,909,462
7. Average Number of Employees
Average number of employees, including members with contracts of employment, during the year was: 70 (2024: 59)
70 59
Page 14
Page 15
8. Interest Receivable and Similar Income
2025 2024
£ £
Bank interest receivable 14,571 -
Other interest receivable 425,581 341,400
440,152 341,400
9. Interest Payable and Similar Charges
2025 2024
£ £
Interest payable on other loans 39,163 41,163
10. Tangible Assets
Land & Property
Freehold Plant & Machinery Motor Vehicles Herd Total
£ £ £ £ £
Cost
As at 1 April 2024 2,506,618 2,850,898 360,142 89,304 5,806,962
Additions 3,599 432,579 23,038 - 459,216
Disposals - (46,369 ) (9,010 ) (300 ) (55,679 )
As at 31 March 2025 2,510,217 3,237,108 374,170 89,004 6,210,499
Depreciation
As at 1 April 2024 681,354 2,234,725 197,130 - 3,113,209
Provided during the period 50,146 177,720 35,552 - 263,418
Disposals - (19,237 ) (8,496 ) - (27,733 )
As at 31 March 2025 731,500 2,393,208 224,186 - 3,348,894
Net Book Value
As at 31 March 2025 1,778,717 843,900 149,984 89,004 2,861,605
As at 1 April 2024 1,825,264 616,173 163,012 89,304 2,693,753
11. Stocks
2025 2024
£ £
Stock 732,563 594,217
Page 15
Page 16
12. Debtors
2025 2024
£ £
Due within one year
Trade debtors 556,078 465,636
Other debtors 2,536,630 163,384
3,092,708 629,020
Due after more than one year
Other debtors - 2,276,000
3,092,708 2,905,020
13. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Trade creditors 539,062 432,192
Other creditors 270,607 127,367
Taxation and social security 41,913 34,190
Accruals and deferred income 32,422 14,864
884,004 608,613
14. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Other creditors 450,000 450,000
Accruals and deferred income 3,088 4,117
453,088 454,117
15. Pension Commitments
The LLP operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the LLP in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £39,239 (2024: £29,206).
At the balance sheet date contributions of £10,134 (2024: £7,690) were due to the fund and are included in creditors.
16. Related Party Disclosures
During the year the LLP had outstanding loans owed to parties related to the members of the LLP. Total loans outstanding at the year end total £450,000 (2024: £450,000).
During the year, total interest of £39,163 (2024: £41,163) was charged and paid on these loans. No capital repayments or new loan advances took place during the year. The loans are repayable on demand.
Oustanding at the year end was a loan provided to an LLP in which the 3 designated members are also members. The entity is considered a related party due to the member’s control.
During the year, total interest of £425,581 (2024: £341,400) was earned and received on this loan. No capital repayments or new loan advances took place during the year. The loan is repayable on demand. No impairment indicators were identified and no impairment has been recognised.
17. Controlling Parties
The members are considered to be the ultimate controlling parties of the LLP. There is no single controlling party.
Page 16