| REGISTERED NUMBER: 06791303 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 March 2025 |
| for |
| GRACLOEM HOLDINGS LTD |
| REGISTERED NUMBER: 06791303 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Audited |
| Consolidated Financial Statements |
| for the Year Ended 31 March 2025 |
| for |
| GRACLOEM HOLDINGS LTD |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 March 2025 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 3 |
| Report of the Independent Auditors | 4 |
| Consolidated Statement of Comprehensive Income | 8 |
| Consolidated Balance Sheet | 9 |
| Company Balance Sheet | 10 |
| Consolidated Statement of Changes in Equity | 11 |
| Company Statement of Changes in Equity | 12 |
| Consolidated Cash Flow Statement | 13 |
| Notes to the Consolidated Cash Flow Statement | 14 |
| Notes to the Consolidated Financial Statements | 15 |
| GRACLOEM HOLDINGS LTD |
| Company Information |
| for the Year Ended 31 March 2025 |
| Directors: |
| Secretary: |
| Registered office: |
| Registered number: |
| Senior statutory auditor: | Simon Davies MMath FCA |
| Auditors: |
| Accountants and Statutory Auditor |
| 43 Coniscliffe Road |
| Darlington |
| Co. Durham |
| DL3 7EH |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Group Strategic Report |
| for the Year Ended 31 March 2025 |
| The directors present their strategic report of the company and the group for the year ended 31 March 2025. |
| Review of business and future developments |
| The financial year ended 31 March 2025 was one of transition and strategic investment. The group reported a reduction in gross profit percentage from 23.96% to 15.58% and losses for the year of £63,653 (2024 - profit of £1,273,663). The principal reason for the reduction in gross profit percentage and losses reported in the period was the temporary suspension of our manufacturing operations to facilitate a major capital investment in new production equipment. |
| In December 2023, the group committed to a £1 million investment in a new saw and drill line, scheduled for installation during June and July 2024. To prepare for this upgrade, the existing line was removed in April and May 2024, during which time extensive factory refurbishment and installation of new plinths and flooring works were undertaken. This programme necessitated a significant pause in production. |
| During this downtime, operational staff were redeployed to assist with installation and improvement works rather than generating revenue. The impact of these activities, together with associated non-recurring costs such as repairs, renewals, and production downtime, contributed to the reported losses for the year. |
| Compounding this, a wider market slowdown through 2024 and 2025 resulted in a deferral of several projects originally planned for the 2025 financial year. While opportunities existed for sublet fabrication work, the prevailing market rates were uneconomic. The board therefore made a considered decision to preserve value by maintaining discipline on pricing anticipating and focusing internal efforts on improving efficiency and productivity ahead of anticipated market recovery. |
| Principal risks and uncertainties |
| Financial Management Risk |
| The group's operations expose it to various financial risks, including price risk, credit risk, and liquidity risk. The processes of risk acceptance and risk management are addressed through a framework of policies, procedures, and internal controls. All policies are subject to Board approval and ongoing review by management, risk management, and internal audit. |
| Credit Risk |
| The group operates a credit insurance policy to minimize exposure. The operation of this policy requires ongoing credit analysis of existing customers, identifying any risks associated with customers, and ensuring that the correct trading terms are in place to reduce the potential of bad debt. |
| Principal Risks & Uncertainties |
| The business performance is subject to several risks and uncertainties. The main risks affecting the business are considered to relate to the overall strength of the construction market, raw material costs, and competition in the manufacturing sector. |
| The directors regularly re-evaluate the ongoing performance of the business. During YE2025, the group successfully maintained ISO9001, ISO3834 and CE Marking certifications. Additionally, monthly management accounts are produced and assessed against prior year's performance and expectations with financial performance constantly reviewed. |
| On behalf of the board: |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Report of the Directors |
| for the Year Ended 31 March 2025 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 March 2025. |
| Dividends |
| Interim dividends per share were paid during the year as follows: |
| Ordinary £1 | - | £1853.60 | - 6 April 2024 |
| Ordinary A £1 | - | £45000 | - 10 March 2025 |
| Ordinary B £1 | - | £37500 | - 6 April 2024 |
| Ordinary C £1 | - | £7350 | - 6 April 2024 |
| The total distribution of dividends for the year ended 31 March 2025 will be £ 275,210 . |
| Directors |
| The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report. |
| Statement of directors' responsibilities |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| Statement as to disclosure of information to auditors |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| Auditors |
| The auditors, Mitchell Gordon LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| On behalf of the board: |
| Report of the Independent Auditors to the Members of |
| Gracloem Holdings Ltd |
| Opinion |
| We have audited the financial statements of Gracloem Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, 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, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 31 March 2025 and of the group's loss for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| 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 Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| Gracloem Holdings Ltd |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of directors |
| As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Gracloem Holdings Ltd |
| Auditors' 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 a Report of the Auditors 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: |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: |
| - | plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities within the group as a basis for an opinion on the group financial statements. We are responsible for the direction, supervision and review of the audit work performed for the purposes of the group audit. We remain solely responsible for our audit opinion. |
| - | the engagement partner ensured that the group's and parent company's engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; |
| - | we identified the laws and regulations applicable to the group and parent company through discussions with directors and other management, and from our commercial knowledge and experience of the sectors in which the company operates; |
| - | we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group and parent company, including the Companies Act 2006, taxation legislation, data protection compliance, anti-bribery, employment, environmental and health and safety legislation. |
| - | we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and |
| - | identified laws and regulations were communicated within the group audit engagement teams regularly and requested the teams remained alert to instances of non-compliance throughout the audit and report any instances to the group engagement partner. |
| These procedures did not identify any potentially material actual or suspected non-compliance. |
| We assessed the susceptibility of the group's consolidated financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
| - | making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; |
| - | considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. |
| To address the risk of fraud through management bias and override of controls, we: |
| - | performed analytical procedures to identify any unusual or unexpected relationships; |
| - | reviewed material journal entries to identify unusual transactions or posting by unusual users; |
| - | assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; |
| - | investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - | agreeing financial statement disclosures to underlying supporting documentation; |
| - | reading the minutes of meetings of those charged with governance; |
| - | enquiring of management as to actual and potential litigation and claims; |
| - | reviewing correspondence with HMRC and the company's legal advisors. |
| Report of the Independent Auditors to the Members of |
| Gracloem Holdings Ltd |
| 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. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. |
| In addition, as with any audit, there remains a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance of fraud and cannot be expected to detect non-compliance with all laws & regulations. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| 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 a Report of the Auditors 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. |
| for and on behalf of |
| Accountants and Statutory Auditor |
| 43 Coniscliffe Road |
| Darlington |
| Co. Durham |
| DL3 7EH |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Consolidated |
| Statement of Comprehensive |
| Income |
| for the Year Ended 31 March 2025 |
| 31/3/25 | 31/3/24 |
| Notes | £ | £ |
| Turnover | 3 | 5,408,458 | 13,145,548 |
| Cost of sales | 4,565,795 | 9,996,209 |
| Gross profit | 842,663 | 3,149,339 |
| Administrative expenses | 1,516,257 | 1,565,017 |
| (673,594 | ) | 1,584,322 |
| Other operating income | 240,169 | 211,054 |
| Operating (loss)/profit | 5 | (433,425 | ) | 1,795,376 |
| Interest receivable and similar income | 6 | 84,811 | 182,252 |
| (348,614 | ) | 1,977,628 |
| Interest payable and similar expenses | 7 | 27,582 | 27,225 |
| (Loss)/profit before taxation | (376,196 | ) | 1,950,403 |
| Tax on (loss)/profit | 8 | (312,543 | ) | 676,740 |
| (Loss)/profit for the financial year | ( |
) |
| Other comprehensive income | - | - |
| Total comprehensive income for the year | (63,653 | ) | 1,273,663 |
| (Loss)/profit attributable to: |
| Owners of the parent | (63,653 | ) | 1,273,663 |
| Total comprehensive income attributable to: |
| Owners of the parent | (63,653 | ) | 1,273,663 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Consolidated Balance Sheet |
| 31 March 2025 |
| 31/3/25 | 31/3/24 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Intangible assets | 11 | - | - |
| Tangible assets | 12 | 2,529,433 | 2,892,940 |
| Investments | 13 | - | - |
| Investment property | 14 | 67,748 | 67,748 |
| 2,597,181 | 2,960,688 |
| Current assets |
| Stocks | 15 | 38,780 | 36,228 |
| Debtors | 16 | 1,830,987 | 1,874,900 |
| Cash at bank and in hand | 1,696,615 | 2,613,154 |
| 3,566,382 | 4,524,282 |
| Creditors |
| Amounts falling due within one year | 17 | 1,126,347 | 1,913,865 |
| Net current assets | 2,440,035 | 2,610,417 |
| Total assets less current liabilities | 5,037,216 | 5,571,105 |
| Creditors |
| Amounts falling due after more than one year |
18 |
(834,279 |
) |
(909,971 |
) |
| Provisions for liabilities | 21 | (313,620 | ) | (432,954 | ) |
| Net assets | 3,889,317 | 4,228,180 |
| Capital and reserves |
| Called up share capital | 22 | 104 | 104 |
| Retained earnings | 23 | 3,889,213 | 4,228,076 |
| Shareholders' funds | 3,889,317 | 4,228,180 |
| The financial statements were approved by the Board of Directors and authorised for issue on 10 December 2025 and were signed on its behalf by: |
| G Raistrick - Director |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Company Balance Sheet |
| 31 March 2025 |
| 31/3/25 | 31/3/24 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Intangible assets | 11 |
| Tangible assets | 12 |
| Investments | 13 |
| Investment property | 14 |
| Current assets |
| Debtors | 16 |
| Cash at bank and in hand |
| Creditors |
| Amounts falling due within one year | 17 |
| Net current assets |
| Total assets less current liabilities |
| Capital and reserves |
| Called up share capital | 22 |
| Retained earnings | 23 |
| Shareholders' funds |
| Company's profit for the financial year | 64,319 | 1,193,143 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 March 2025 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 April 2023 | 104 | 3,207,823 | 3,207,927 |
| Changes in equity |
| Dividends | - | (253,410 | ) | (253,410 | ) |
| Total comprehensive income | - | 1,273,663 | 1,273,663 |
| Balance at 31 March 2024 | 104 | 4,228,076 | 4,228,180 |
| Changes in equity |
| Dividends | - | (275,210 | ) | (275,210 | ) |
| Total comprehensive income | - | (63,653 | ) | (63,653 | ) |
| Balance at 31 March 2025 | 104 | 3,889,213 | 3,889,317 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 March 2025 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 April 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 March 2024 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 March 2025 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 March 2025 |
| 31/3/25 | 31/3/24 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | (1,120,456 | ) | 2,570,355 |
| Interest paid | (27,582 | ) | (25,797 | ) |
| Interest element of hire purchase or finance lease rental payments paid |
- |
(1,428 |
) |
| Tax paid | (232,898 | ) | (685,146 | ) |
| Net cash from operating activities | (1,380,936 | ) | 1,857,984 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (29,573 | ) | (1,130,939 | ) |
| Sale of tangible fixed assets | 77,334 | 17,700 |
| Loans (issued)/repaid | 1,088,404 | (1,238,146 | ) |
| Interest received | 84,811 | 182,252 |
| Net cash from investing activities | 1,220,976 | (2,169,133 | ) |
| Cash flows from financing activities |
| Bank loan repayments in year | (33,754 | ) | (32,757 | ) |
| Other loan repayments in year | (52,485 | ) | (49,888 | ) |
| Capital repayments in year | - | (36,158 | ) |
| Amount withdrawn by directors | (392,914 | ) | (100,463 | ) |
| Shareholder loan movement | (2,216 | ) | 27,289 |
| Equity dividends paid | (275,210 | ) | (253,410 | ) |
| Net cash from financing activities | (756,579 | ) | (445,387 | ) |
| Decrease in cash and cash equivalents | (916,539 | ) | (756,536 | ) |
| Cash and cash equivalents at beginning of year |
2 |
2,613,154 |
3,369,690 |
| Cash and cash equivalents at end of year | 2 | 1,696,615 | 2,613,154 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 March 2025 |
| 1. | RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31/3/25 | 31/3/24 |
| £ | £ |
| (Loss)/profit before taxation | (376,196 | ) | 1,950,403 |
| Depreciation charges | 311,824 | 255,802 |
| Loss on disposal of fixed assets | 3,922 | 1,245 |
| Government grants | (22,500 | ) | - |
| Finance costs | 27,582 | 27,225 |
| Finance income | (84,811 | ) | (182,252 | ) |
| (140,179 | ) | 2,052,423 |
| Increase in stocks | (2,552 | ) | (13,757 | ) |
| (Increase)/decrease in trade and other debtors | (515,115 | ) | 1,416,802 |
| Decrease in trade and other creditors | (462,610 | ) | (885,113 | ) |
| Cash generated from operations | (1,120,456 | ) | 2,570,355 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 March 2025 |
| 31/3/25 | 1/4/24 |
| £ | £ |
| Cash and cash equivalents | 1,696,615 | 2,613,154 |
| Year ended 31 March 2024 |
| 31/3/24 | 1/4/23 |
| £ | £ |
| Cash and cash equivalents | 2,613,154 | 3,369,690 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1/4/24 | Cash flow | At 31/3/25 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 2,613,154 | (916,539 | ) | 1,696,615 |
| 2,613,154 | (916,539 | ) | 1,696,615 |
| Debt |
| Debts falling due within 1 year | (84,310 | ) | 10,547 | (73,763 | ) |
| Debts falling due after 1 year | (699,607 | ) | 75,692 | (623,915 | ) |
| (783,917 | ) | 86,239 | (697,678 | ) |
| Total | 1,829,237 | (830,300 | ) | 998,937 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 March 2025 |
| 1. | STATUTORY INFORMATION |
| Gracloem Holdings Ltd is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors |
| continue to adopt the going concern basis of accounting in preparing the financial statements. |
| Basis of consolidation |
| The consolidated financial statements present the results of the Group and it's own subsidiaries ("the group") as they formed a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full. |
| 85% of the shares in Raisco Limited were acquired on 1 August 2008 with the remaining 15% purchased 31 August 2009. Raisco Limited has been consolidated on the acquisition method of accounting. |
| Related party exemption |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| Revenue from contracts for the rendering of services is recognised by reference to the stage of completion of the contract. Applications for payment are issued throughout the duration of a contract based on work carried out and income is recognised at the date of application. Provision is made for any expected variations and losses on all contracts in the year in which they are foreseen. |
| Goodwill |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Freehold property | - |
| Improvements to property | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| No depreciation is provided on freehold property and improvements to the property as the directors believe that the estimated residual value is not materially different from the carrying amounts of the asset in the financial statements and there is a policy of regular repair expenditure to maintain the property in its original condition being expensed to profit and loss. |
| Investment property |
| Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Financial instruments |
| The group has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments. |
| Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument. |
| Financial assets and liabilities are offset, 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. |
| 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. |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| 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 and loss. |
| If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss. |
| Derecognition of financial assets |
| Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party. |
| Classification of financial liabilities |
| Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. |
| Basic financial liabilities |
| Basic financial liabilities, including loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financial transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. |
| Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. |
| Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. |
| Derecognition of financial liabilities |
| Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Hire purchase and leasing commitments |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | TURNOVER |
| The turnover and loss (2024 - profit) before taxation are attributable to the one principal activity of the group. |
| 4. | EMPLOYEES AND DIRECTORS |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Wages and salaries | 997,124 | 1,311,439 |
| Social security costs | 104,099 | 147,203 |
| Other pension costs | 131,562 | 139,834 |
| 1,232,785 | 1,598,476 |
| The average number of employees during the year was as follows: |
| 31/3/25 | 31/3/24 |
| Directors | 2 | 2 |
| Directors of subsidiaries | 2 | 3 |
| Employees | 22 | 23 |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Directors' remuneration | 19,234 | 30,371 |
| Directors' pension contributions to money purchase schemes | 60,000 | 60,333 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 1 | 2 |
| 5. | OPERATING (LOSS)/PROFIT |
| The operating loss (2024 - operating profit) is stated after charging/(crediting): |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Hire of plant and machinery | 31,673 | 67,410 |
| Depreciation - owned assets | 311,824 | 249,138 |
| Depreciation - assets on hire purchase contracts or finance leases | - | 6,664 |
| Loss on disposal of fixed assets | 3,922 | 1,245 |
| Auditor's remuneration | 4,264 | 3,250 |
| Auditor's remuneration for the audit of subsidiaries | 12,000 | 10,200 |
| Foreign exchange differences | (299 | ) | - |
| 6. | INTEREST RECEIVABLE AND SIMILAR INCOME |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Deposit account interest | 60,841 | 171,149 |
| Interest received on loans | 23,928 | 10,132 |
| Other interest received | 42 | 971 |
| 84,811 | 182,252 |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Bank loan interest | 22,204 | 25,797 |
| Interest payable | 5,378 | - |
| Hire purchase | - | 1,428 |
| 27,582 | 27,225 |
| 8. | TAXATION |
| Analysis of the tax (credit)/charge |
| The tax (credit)/charge on the loss for the year was as follows: |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Current tax: |
| UK corporation tax | 21,440 | 438,969 |
| Refund in respect of prior year | (214,649 | ) | - |
| Total current tax | (193,209 | ) | 438,969 |
| Deferred tax | (119,334 | ) | 237,771 |
| Tax on (loss)/profit | (312,543 | ) | 676,740 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 8. | TAXATION - continued |
| Reconciliation of total tax (credit)/charge included in profit and loss |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| 31/3/25 | 31/3/24 |
| £ | £ |
| (Loss)/profit before tax | (376,196 | ) | 1,950,403 |
| (Loss)/profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
(94,049 |
) |
487,601 |
| Effects of: |
| Expenses not deductible for tax purposes | 15 | 5,874 |
| Income not taxable for tax purposes | (5,625 | ) | (5,962 | ) |
| Capital allowances in excess of depreciation | (93,550 | ) | (48,544 | ) |
| Deferred tax in relation to accelerated capital allowances | (119,334 | ) | 237,771 |
| Total tax (credit)/charge | (312,543 | ) | 676,740 |
| 9. | INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME |
| As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements. |
| 10. | DIVIDENDS |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Ordinary shares of £1 each |
| Paid during the year | 185,360 | 185,360 |
| Ordinary A share of £1 |
| Paid during the year | 45,000 | - |
| Ordinary B share of £1 |
| Interim | 37,500 | 34,450 |
| Ordinary C share of £1 |
| Interim | 7,350 | 33,600 |
| 275,210 | 253,410 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 11. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 April 2024 | (121,577 | ) |
| Disposals | (9,950 | ) |
| At 31 March 2025 | (131,527 | ) |
| AMORTISATION |
| At 1 April 2024 | (121,577 | ) |
| Eliminated on disposal | (9,950 | ) |
| At 31 March 2025 | (131,527 | ) |
| NET BOOK VALUE |
| At 31 March 2025 | - |
| At 31 March 2024 | - |
| 12. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| COST |
| At 1 April 2024 | 1,215,795 | 63,940 | 1,875,860 |
| Additions | - | - | 24,237 |
| Disposals | - | - | (107,956 | ) |
| At 31 March 2025 | 1,215,795 | 63,940 | 1,792,141 |
| DEPRECIATION |
| At 1 April 2024 | - | - | 542,797 |
| Charge for year | - | - | 234,960 |
| Eliminated on disposal | - | - | (107,597 | ) |
| At 31 March 2025 | - | - | 670,160 |
| NET BOOK VALUE |
| At 31 March 2025 | 1,215,795 | 63,940 | 1,121,981 |
| At 31 March 2024 | 1,215,795 | 63,940 | 1,333,063 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 12. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 April 2024 | 50,389 | 378,329 | 69,202 | 3,653,515 |
| Additions | 4,680 | - | 656 | 29,573 |
| Disposals | (13,386 | ) | (160,038 | ) | (26,777 | ) | (308,157 | ) |
| At 31 March 2025 | 41,683 | 218,291 | 43,081 | 3,374,931 |
| DEPRECIATION |
| At 1 April 2024 | 38,730 | 130,354 | 48,694 | 760,575 |
| Charge for year | 7,089 | 59,873 | 9,902 | 311,824 |
| Eliminated on disposal | (13,386 | ) | (81,023 | ) | (24,895 | ) | (226,901 | ) |
| At 31 March 2025 | 32,433 | 109,204 | 33,701 | 845,498 |
| NET BOOK VALUE |
| At 31 March 2025 | 9,250 | 109,087 | 9,380 | 2,529,433 |
| At 31 March 2024 | 11,659 | 247,975 | 20,508 | 2,892,940 |
| 13. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 April 2024 |
| and 31 March 2025 |
| NET BOOK VALUE |
| At 31 March 2025 |
| At 31 March 2024 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 13. | FIXED ASSET INVESTMENTS - continued |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiary |
| Registered office: Langton Business Park, Durham Way South, Newton Aycliffe, Co Durham, DL5 6BL |
| Nature of business: |
| % |
| Class of shares: | holding |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Aggregate capital and reserves |
| (Loss)/profit for the year | ( |
) |
| 14. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| At 1 April 2024 |
| and 31 March 2025 | 67,748 |
| NET BOOK VALUE |
| At 31 March 2025 | 67,748 |
| At 31 March 2024 | 67,748 |
| The investment property valuation was reviewed at 31 March 2025 by the company directors. |
| 15. | STOCKS |
| Group |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Stocks | 38,780 | 36,228 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 16. | DEBTORS |
| Group | Company |
| 31/3/25 | 31/3/24 | 31/3/25 | 31/3/24 |
| £ | £ | £ | £ |
| Amounts falling due within one year: |
| Trade debtors | 941,843 | 462,174 |
| Amounts owed by group undertakings | - | - |
| Other debtors | 130,540 | 896,322 |
| Directors' current accounts | 328,269 | - | - | - |
| Tax | 214,649 | - |
| VAT | 47,649 | 60,554 |
| Prepayments | 88,037 | 39,685 |
| 1,750,987 | 1,458,735 |
| Amounts falling due after more than one | year: |
| Other debtors | 80,000 | 416,165 |
| Aggregate amounts | 1,830,987 | 1,874,900 |
| 17. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31/3/25 | 31/3/24 | 31/3/25 | 31/3/24 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 19) | 33,533 | 32,412 |
| Other loans (see note 19) | 40,230 | 51,898 |
| Trade creditors | 781,158 | 556,808 |
| Tax | 27,511 | 252,511 |
| Social security and other taxes | 18,443 | 29,728 |
| Other creditors | 70,404 | 72,924 |
| Directors' current accounts | - | 64,645 | - | - |
| Accrued expenses | 155,068 | 852,939 |
| 1,126,347 | 1,913,865 |
| 18. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Bank loans (see note 19) | 623,915 | 658,790 |
| Other loans (see note 19) | - | 40,817 |
| Other creditors | 210,364 | 210,364 |
| 834,279 | 909,971 |
| Interest is charged on the commercial mortgage at 2.84% and other loans at 5%. |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 19. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | 33,533 | 32,412 |
| Other loans | 40,230 | 51,898 |
| 73,763 | 84,310 |
| Amounts falling due between one and two | years: |
| Bank loans | 34,837 | 33,703 |
| Other loans | - | 40,817 |
| 34,837 | 74,520 |
| Amounts falling due between two and five | years: |
| Bank loans | 112,334 | 108,863 |
| Amounts falling due in more than five years: |
| Repayable by instalments |
| Bank loans | 476,744 | 516,224 |
| 20. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Bank loans | 657,448 | 691,202 |
| Amounts owed to HSBC are secured by a debenture dated 3rd October 2018 including a Fixed Charge over all present property; First Fixed Charge over book and other debts, chattels, goodwill and uncalled capital both present and future; and First Floating Charge over all assets and undertaking both present and future. |
| The commercial mortgage is secured by a First Fixed Charge dated 6th July 2020 over the leasehold property |
| known as buildings and land forming part of Langton Industrial Estate. |
| 21. | PROVISIONS FOR LIABILITIES |
| Group |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Deferred tax | 313,620 | 432,954 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 21. | PROVISIONS FOR LIABILITIES - continued |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 April 2024 | 432,954 |
| Accelerated capital allowances | (119,334 | ) |
| Balance at 31 March 2025 | 313,620 |
| The amount of the net reversal of deferred tax expected to occur next year is £58,126 (2024: £124,479) relating to the reversal of existing timing differences on tangible fixed assets. |
| 22. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 31/3/25 | 31/3/24 |
| value: | £ | £ |
| Ordinary | £1 | 100 | 100 |
| Ordinary A | £1 | 1 | 1 |
| Ordinary B | £1 | 1 | 1 |
| Ordinary C | £1 | 1 | 1 |
| Ordinary D | £1 | 1 | 1 |
| 104 | 104 |
| Each ordinary share is entitled to one vote and the right to participate in any distribution as recommended by the directors, on a pro-rata basis with regard to total number of equivalent shares in issue. |
| Ordinary A, B, C and D shares have no voting rights but have the right to participate in any distribution as recommended by the directors, on a pro-rata basis with regard to total number of equivalent shares in issue. They have no right to participate in any distribution arising from a winding up of the company and are not entitled to notice of meetings. |
| 23. | RESERVES |
| Group |
| Retained |
| earnings |
| £ |
| At 1 April 2024 | 4,228,076 |
| Deficit for the year | (63,653 | ) |
| Dividends | (275,210 | ) |
| At 31 March 2025 | 3,889,213 |
| GRACLOEM HOLDINGS LTD (REGISTERED NUMBER: 06791303) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 March 2025 |
| 23. | RESERVES - continued |
| Company |
| Retained |
| earnings |
| £ |
| At 1 April 2024 |
| Profit for the year |
| Dividends | ( |
) |
| At 31 March 2025 |
| 24. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES |
| The following advances and credits to a director subsisted during the years ended 31 March 2025 and 31 March 2024: |
| 31/3/25 | 31/3/24 |
| £ | £ |
| G Raistrick |
| Balance outstanding at start of year | - | - |
| Amounts advanced | 328,276 | - |
| Amounts repaid | - | - |
| Amounts written off | - | - |
| Amounts waived | - | - |
| Balance outstanding at end of year | 328,276 | - |
| Interest on overdrawn balances is charged at 2.25%, the balance is repayable on demand. |
| 25. | RELATED PARTY DISCLOSURES |
| Key management personnel of the entity or its parent (in the aggregate) |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Amount due from related party | 58,237 | 40,124 |
| Other related parties |
| 31/3/25 | 31/3/24 |
| £ | £ |
| Loans made/(repaid) | (420,000 | ) | 420,000 |
| Interest charged | 6,420 | 5,531 |
| Amount due from related party | - | 393,433 |
| Amount due to related party | 67,053 | 37,192 |
| Interest is charged on the loan at 2.25% per annum. |
| Other related parties relate to close persons of those with control. |
| During the year, a total of key management personnel compensation of £ 343,016 (2024 - £ 571,821 ) was paid. |
| The controlling party is G Raistrick. |
| The ultimate controlling party is G Raistrick. |