Company registration number 14654140 (England and Wales)
TLF HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
TLF HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr CM Jackson
Mr CJ Jackson
Mrs J Jackson
Mr TW Jackson
Company number
14654140
Registered office
Tudor Lodge Farm Long Lane
East Haddon
Northampton
Northamptonshire
NN6 8DU
Auditor
Cottons Group Limited
The Stables
Church Walk
Daventry
Northamptonshire
UK
NN11 4BL
TLF HOLDINGS LIMITED
CONTENTS
Page
Strategic report
3 - 4
Directors' report
1 - 2
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
11
Group balance sheet
10
Company balance sheet
12
Group statement of changes in equity
15
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
16
Notes to the financial statements
17 - 36
TLF HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 1 -
The directors present their annual report and financial statements for the year ended 31 May 2025.
Principal activities
The principal activity of the company and group continued to be that of the buying, selling and storage of arable crops.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £100,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr CM Jackson
Mr CJ Jackson
Mrs J Jackson
Mr TW Jackson
Energy and carbon report
The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2020 UK Government’s Conversion Factors for Company Reporting
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
2,689,276
2,500,000
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
-
-
- Fuel consumed for owned transport
777.36
743.77
777.36
743.77
Scope 2 - indirect emissions
- Electricity purchased
556.81
512.33
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
-
Total gross emissions
1,334.17
1,256.10
Intensity ratio
Tonnes CO2e per employee
31.03
26.17
Quantification and reporting methodology
We used the Government’s Greenhouse Gas Conversion Factors for Group Reporting.
TLF HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per employee, the recommended ratio for the sector.
Measures taken to improve energy efficiency
We have committed to adding an extra 450kWh of solar panels and battery storage to our existing 250kWh solar installation. Along with our existing biomass boiler, this will be a big step towards reducing our carbon emissions. We are continuing to invest in a newer vehicle fleet so that we benefit from the improved energy efficiencies in this area.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent 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 auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr CM Jackson
Director
19 December 2025
TLF HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
The directors present the strategic report for the year ended 31 May 2025.
Review of the business
The group has been buying grain from local farmers, adding value to these crops and building long-term supply relationships for nearly 40 years. We have central storage and drying facilities where we find ourselves an integrated part of many local farmer’s business plans. We pride ourselves on adding value to crops and providing farmers with markets for locally grown crops. Arable crops are our main focus, our customers make a variety of food and animal feed products. We also have an animal feed and pellet production facility to process and sell the by-products generated from food production.
As a family business we believe relationships with our customers and our supply chain are extremely important. We pride ourselves on our willingness to take on new challenges and go the extra mile to provide a premium service.
Business activity has remained good. However, turnover has reduced, due to a fall in commodity prices. Global geopolitical events continue to cause uncertainty and volatility in commodity prices.
We have increased our haulage fleet as having additional control over our customer deliveries has been deemed important.
During the year we have undergone several refurbishment projects. This has covered several key aspects of our facilities and infrastructure, ranging from office improvements through to cleaning plant upgrades.
We have committed to adding an extra 450kWh of solar panels and battery storage to our existing 250kWh solar installation. Along with our existing biomass boiler, this will be a big step towards reducing our carbon emissions.
Principal risks and uncertainties
Commodity prices remain volatile especially due to the war in Ukraine but the past performance of management personnel ensures the risk is minimal.
Development and performance
The group continues to grow, is developing new markets for arable crops and continues to invest in capital expenditure. Turnover has decreased this year as a result of generally lower commodity prices, trade and core activities remain strong.
Key performance indicators
The gross profit continues to be strong at 19.5% (Last year 19.2%).
Promoting the success of the group
Looking ahead, we are poised to capitalise on our strengths within the sector. Our strategic roadmap is focused on agility and long-term value creation which is reviewed annually.
The directors undertake meetings for any major business decisions and as a result:
• consider any likely consequences of decisions for the long term,
• the interests of the group's employees,
• the need to foster the group's business relationships with suppliers, customers and others,
• the impact of the group's operations on the community and the environment,
• the desirability of the group maintaining a reputation for high standards of business conduct, and
• the need to act fairly as between members of the group.
TLF HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 4 -
.............................................
Mr CM Jackson
Director
Date: .............................................
TLF HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TLF HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of TLF Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 May 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 May 2025 and of the group's 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
TLF HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TLF HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
TLF HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TLF HOLDINGS LIMITED
- 7 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. 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:
- the engagement partner ensured that the 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 company through discussions with directors and other management, and from our commercial knowledge and experience of the sector in which you operate;
- 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 company, including Companies Act 2006 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 audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s 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;
- tested journal entries to identify unusual transactions;
- 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, relevant regulators and the company’s legal advisors;
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
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.
TLF HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TLF HOLDINGS LIMITED
- 8 -
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Mark Palmer BSc BFP FCA (Senior Statutory Auditor)
For and on behalf of Cottons Group Limited, Statutory Auditor
Chartered Accountants
The Stables
Church Walk
Daventry
Northamptonshire
NN11 4BL
UK
30 December 2025
TLF HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MAY 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
38,154,223
46,423,896
Cost of sales
(30,731,198)
(37,489,999)
Gross profit
7,423,025
8,933,897
Administrative expenses
(5,754,548)
(6,105,213)
Other operating income
267,443
530,437
Operating profit
6
1,935,920
3,359,121
Interest payable and similar expenses
8
(335,076)
(447,339)
Profit before taxation
1,600,844
2,911,782
Tax on profit
9
(700,605)
(378,446)
Profit for the financial year
900,239
2,533,336
Profit for the financial year is all attributable to the owners of the parent company.
TLF HOLDINGS LIMITED
GROUP BALANCE SHEET
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
9,629,132
9,990,385
Investment property
13
572,866
Investments
12
50
50
10,202,048
9,990,435
Current assets
Stocks
15
3,237,080
3,364,955
Debtors
16
7,548,404
5,259,195
Cash at bank and in hand
217,211
429,409
11,002,695
9,053,559
Creditors: amounts falling due within one year
17
(8,322,770)
(7,513,390)
Net current assets
2,679,925
1,540,169
Total assets less current liabilities
12,881,973
11,530,604
Creditors: amounts falling due after more than one year
18
(1,750,272)
(1,988,250)
Provisions for liabilities
Deferred tax liability
21
1,929,017
1,139,909
(1,929,017)
(1,139,909)
Net assets
9,202,684
8,402,445
Capital and reserves
Called up share capital
24
1,000
1,000
Other reserves
5,833,109
5,833,109
Profit and loss reserves
3,368,575
2,568,336
Total equity
9,202,684
8,402,445
The financial statements were approved by the board of directors and authorised for issue on 19 December 2025 and are signed on its behalf by:
19 December 2025
Mr CM Jackson
Director
Company registration number 14654140 (England and Wales)
TLF HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025
- 11 -
2025
2024
£
£
Profit for the year
900,239
2,533,336
Other comprehensive income
-
-
Total comprehensive income for the year
900,239
2,533,336
Total comprehensive income for the year is all attributable to the owners of the parent company.
TLF HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
572,866
Investment property
13
572,866
Investments
12
265,050
265,050
837,916
837,916
Current assets
Debtors
16
1,804,139
1,052,545
Cash at bank and in hand
39,777
17,749
1,843,916
1,070,294
Creditors: amounts falling due within one year
17
(109,220)
(190,385)
Net current assets
1,734,696
879,909
Net assets
2,572,612
1,717,825
Capital and reserves
Called up share capital
24
1,000
1,000
Profit and loss reserves
2,571,612
1,716,825
Total equity
2,572,612
1,717,825
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £954,787 (2024 - £1,681,825 profit).
The financial statements were approved by the board of directors and authorised for issue on 19 December 2025 and are signed on its behalf by:
19 December 2025
Mr CM Jackson
Director
Company registration number 14654140 (England and Wales)
TLF HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
1,681,825
1,681,825
Issue of share capital
24
265,000
-
265,000
Dividends
10
-
(229,000)
(229,000)
Reduction of shares
24
(264,000)
264,000
Balance at 31 May 2024
1,000
1,716,825
1,717,825
Year ended 31 May 2025:
Profit and total comprehensive income
-
954,787
954,787
Dividends
10
-
(100,000)
(100,000)
Balance at 31 May 2025
1,000
2,571,612
2,572,612
TLF HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
28
1,160,675
(141,889)
Interest paid
(335,076)
(447,339)
Income taxes refunded
761,463
Net cash inflow from operating activities
825,599
172,235
Investing activities
Purchase of tangible fixed assets
(1,241,555)
(1,727,351)
Proceeds from disposal of tangible fixed assets
86,635
17,819
Purchase of subsidiaries, net of cash acquired
-
(265,000)
Purchase of associates
-
(50)
Proceeds from disposal of associates
-
50
Proceeds from disposal of joint ventures
-
(50)
Repayment of loans
-
1,334,135
Net cash used in investing activities
(1,154,920)
(640,447)
Financing activities
Proceeds from issue of shares
-
1,000
Redemption of shares
264,000
Repayment of borrowings
311,171
(682,724)
Repayment of bank loans
(127,826)
1,451,005
Purchase of derivatives
321,056
-
Payment of finance leases obligations
(137,333)
(156,605)
Dividends paid to equity shareholders
(178,000)
(51,000)
Net cash generated from financing activities
189,068
825,676
Net (decrease)/increase in cash and cash equivalents
(140,253)
357,464
Cash and cash equivalents at beginning of year
357,464
Cash and cash equivalents at end of year
217,211
357,464
Relating to:
Cash at bank and in hand
217,211
429,409
Bank overdrafts included in creditors payable within one year
-
(71,945)
TLF HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 15 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Year ended 31 May 2024:
Profit and total comprehensive income
-
-
2,533,336
2,533,336
Issue of share capital
24
265,000
-
-
265,000
Dividends
10
-
-
(229,000)
(229,000)
Reduction of shares
24
(264,000)
-
264,000
Other movements
-
5,833,109
-
5,833,109
Balance at 31 May 2024
1,000
5,833,109
2,568,336
8,402,445
Year ended 31 May 2025:
Profit and total comprehensive income
-
-
900,239
900,239
Dividends
10
-
-
(100,000)
(100,000)
Balance at 31 May 2025
1,000
5,833,109
3,368,575
9,202,684
TLF HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
29
(799,972)
(1,055,998)
Investing activities
Purchase of tangible fixed assets
(575,203)
Purchase of subsidiaries
(265,000)
Purchase of associates
(50)
Proceeds from disposal of associates
50
Proceeds from disposal of joint ventures
(50)
Dividends received
1,000,000
1,700,000
Net cash generated from investing activities
1,000,000
859,747
Financing activities
Proceeds from issue of shares
-
1,000
Redemption of shares
264,000
Dividends paid to equity shareholders
(178,000)
(51,000)
Net cash (used in)/generated from financing activities
(178,000)
214,000
Net increase in cash and cash equivalents
22,028
17,749
Cash and cash equivalents at beginning of year
17,749
Cash and cash equivalents at end of year
39,777
17,749
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 17 -
1
Accounting policies
Company information
TLF Holdings Limited (the "company") is a private limited company domiciled and incorporated in England and Wales. The registered office is Tudor Lodge Farm, Long Lane, East Haddon, Northampton, NN6 8DU.
The group consists of TLF Holdings Ltd and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company TLF Holdings Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 May 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 18 -
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The company recognises revenue from the following major sources:
· Grain sales
· Processing & Haulage income
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's
major sources of revenue are as follows:
Grain sales
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.
Processing & Haulage income
Revenue from contracts for the provision of professional services is recognised by reference to the stage of
completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The
stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff
rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue
is recognised only to the extent of the expenses recognised that are recoverable.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
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.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 19 -
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
Over the life of the asset
Plant and equipment
Over the life of the asset
Fixtures and fittings
20% reducing balance
Computers
20% reducing balance
Motor vehicles
15% reducing balance
Tools and equipment
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 recognised in the profit and loss account.
1.8
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 20 -
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.
1.11
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.
Stock is valued at the average cost (AVCO) method. Under this method, the cost of stock is determined by taking the weighted average of the cost of all similar items available for sale during the period. The weighted average cost is recalculated after each purchase, and this average cost is used to value the cost of goods sold and stock.
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.
1.12
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.
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 21 -
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 group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 22 -
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 as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.15
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.16
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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 23 -
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.19
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.
Government grants relating to the acquisition or construction of tangible fixed assets are recognised as deferred income on the balance sheet and released to profit or loss over the expected useful lives of the related assets.
1.20
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 group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
The key estimate in these financial statements is the fair value of investment property.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
35,503,604
43,294,091
Sale of services
2,650,619
3,129,805
38,154,223
46,423,896
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
3
Turnover and other revenue
(Continued)
- 24 -
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
30,747,499
36,609,278
Europe
7,406,724
9,814,618
38,154,223
46,423,896
2025
2024
£
£
Other revenue
Grants received
113,143
147,123
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
6,000
7,770
Audit of the financial statements of the company's subsidiaries
12,000
10,500
18,000
18,270
For other services
All other non-audit services
22,885
26,375
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Office
14
16
4
4
Direct
29
32
-
-
Total
43
48
4
4
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
5
Employees
(Continued)
- 25 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,692,234
1,809,973
Social security costs
160,574
171,090
-
-
Pension costs
271,613
309,565
2,124,421
2,290,628
6
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(15,868)
16,351
Research and development costs
97,630
49,193
Government grants
(113,143)
(147,123)
Depreciation of owned tangible fixed assets
792,061
739,388
Depreciation of tangible fixed assets held under finance leases
57,905
70,203
Loss on disposal of tangible fixed assets
93,341
19,402
Operating lease charges
124,811
114,100
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
135,221
157,830
Company pension contributions to defined contribution schemes
240,000
269,666
375,221
427,496
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2024: 4).
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 26 -
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
107,809
126,165
Interest on invoice finance arrangements
145,720
215,281
Other interest on financial liabilities
64,446
85,241
317,975
426,687
Other finance costs:
Interest on finance leases and hire purchase contracts
17,101
20,652
Total finance costs
335,076
447,339
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(88,503)
Deferred tax
Origination and reversal of timing differences
789,108
378,446
Total tax charge
700,605
378,446
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
1,600,844
2,911,782
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 19.00%)
400,211
553,239
Tax effect of expenses that are not deductible in determining taxable profit
9,574
12,103
Tax effect of income not taxable in determining taxable profit
11,303
(323,000)
Tax effect of utilisation of tax losses not previously recognised
(324,375)
(72,527)
Unutilised tax losses carried forward
3,009
Permanent capital allowances in excess of depreciation
(96,713)
(81,027)
Research and development tax credit
(88,503)
(91,797)
Movement in deferred tax
789,108
378,446
Taxation charge
700,605
378,446
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 27 -
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
100,000
178,000
Interim paid
-
51,000
100,000
229,000
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 28 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Tools and equipment
Total
£
£
£
£
£
£
£
Cost
At 1 June 2024
2,766,976
12,706,285
23,587
295,813
1,950,098
208,482
17,951,241
Additions
1,137,233
4,277
100,045
1,241,555
Disposals
(183,075)
(99,980)
(283,055)
Transfer to investment property
(575,203)
(575,203)
At 31 May 2025
2,191,773
13,660,443
23,587
300,090
1,950,163
208,482
18,334,538
Depreciation and impairment
At 1 June 2024
1,409,071
5,411,724
13,855
247,263
687,409
191,534
7,960,856
Depreciation charged in the year
66,134
572,185
610
12,237
196,786
2,014
849,966
Eliminated in respect of disposals
(54,061)
(49,018)
(103,079)
Transfer to investment property
(2,337)
(2,337)
At 31 May 2025
1,472,868
5,929,848
14,465
259,500
835,177
193,548
8,705,406
Carrying amount
At 31 May 2025
718,905
7,730,595
9,122
40,590
1,114,986
14,934
9,629,132
At 31 May 2024
1,357,905
7,294,561
9,732
48,550
1,262,689
16,948
9,990,385
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 29 -
Company
Freehold land and buildings
£
Cost
At 1 June 2024
575,203
Transfer to investment property
(575,203)
At 31 May 2025
Depreciation and impairment
At 1 June 2024
2,337
Transfer to investment property
(2,337)
At 31 May 2025
Carrying amount
At 31 May 2025
At 31 May 2024
572,866
The carrying value of land and buildings comprises:
Group
Company
2025
2024
2025
2024
£
£
£
£
Freehold
718,905
1,357,905
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
265,000
265,000
Investments in joint ventures
50
50
50
50
50
50
265,050
265,050
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
12
Fixed asset investments
(Continued)
- 30 -
Movements in fixed asset investments
Group
Shares in joint ventures
£
Cost or valuation
At 1 June 2024 and 31 May 2025
50
Carrying amount
At 31 May 2025
50
At 31 May 2024
50
Since the year end, the joint venture, Continuous Process Extraction Ltd, was dissolved. This occurred after the reporting end date and does not affect the carrying value of the investment at the year end.
Movements in fixed asset investments
Company
Shares in subsidiaries and joint ventures
£
Cost or valuation
At 1 June 2024 and 31 May 2025
265,050
Carrying amount
At 31 May 2025
265,050
At 31 May 2024
265,050
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 June 2024
-
-
Transfers
572,866
572,866
At 31 May 2025
572,866
572,866
The property was acquired in the prior year. The directors have reviewed the fair value at the year end and concluded that the previous valuation remains appropriate on the basis there have been no significant changes to the property or the market conditions.
14
Subsidiaries
Details of the company's subsidiaries at 31 May 2025 are as follows:
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
14
Subsidiaries
(Continued)
- 31 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Charles Jackson & Co Limited
White Barn, Station Road, Long Buckby, Northants, NN6 7QA
Ordinary
100.00
The company's dormant subsidiary, Food To Feed Ltd, was dissolved on 22 October 2024.
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
3,237,080
3,364,955
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,418,121
4,629,844
Corporation tax recoverable
88,503
Other debtors
1,041,780
629,351
1,804,139
1,052,545
7,548,404
5,259,195
1,804,139
1,052,545
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
166,500
238,445
Invoice discounting facility
20
3,483,102
3,171,931
Obligations under finance leases
19
103,840
137,333
Trade creditors
3,429,278
2,924,351
3,165
Other taxation and social security
43,133
34,921
-
-
Derivative financial instruments
321,056
Government grants
22
99,046
113,143
Dividends payable
100,000
178,000
100,000
178,000
Other creditors
286,634
239,126
1,450
1,450
Accruals and deferred income
290,181
476,140
7,770
7,770
8,322,770
7,513,390
109,220
190,385
Included within derivative financial instruments is the open position of future wheat contracts. This is measured at fair value through profit and loss.
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 32 -
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
1,156,679
1,284,505
Obligations under finance leases
19
91,733
195,573
Government grants
22
501,860
508,172
1,750,272
1,988,250
-
-
Amounts included above which fall due after five years are as follows:
Payable by instalments
490,679
618,505
-
-
19
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
103,840
137,333
Non-current liabilities
91,733
195,573
195,573
332,906
-
-
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
103,840
137,333
In two to five years
91,733
195,573
195,573
332,906
-
-
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 33 -
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,323,179
1,451,005
Bank overdrafts
71,945
Invoice discounting facility
3,483,102
3,171,931
4,806,281
4,694,881
-
-
Payable within one year
3,649,602
3,410,376
Payable after one year
1,156,679
1,284,505
The bank loan accrues interest at 2.59% per annum over Base Rate.
The bank loan and invoice discounting liabilities are secured by a fixed and floating charge over the assets of the company.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
2,118,635
1,524,284
Tax losses
(189,618)
(384,375)
1,929,017
1,139,909
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 June 2024
1,139,909
-
Charge to profit or loss
789,108
-
Liability at 31 May 2025
1,929,017
-
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 34 -
22
Government grants
Group
Company
2025
2024
2025
2024
£
£
£
£
Arising from government grants
600,906
621,315
-
-
Deferred income is included in the financial statements as follows:
Current liabilities
99,046
113,143
Non-current liabilities
501,860
508,172
600,906
621,315
-
-
Government grants income received is spread over the life of the asset it relates to. No income is expected to be repaid.
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
271,613
309,565
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
510
510
510
510
Ordinary B of £1 each
150
150
150
150
Ordinary C of £1 each
150
150
150
150
Ordinary D of £1 each
150
150
150
150
Ordinary E of £1 each
10
10
10
10
Ordinary F of £1 each
10
10
10
10
Ordinary G of £1 each
10
10
10
10
Ordinary H of £1 each
10
10
10
10
1,000
1,000
1,000
1,000
25
Related party transactions
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
25
Related party transactions
(Continued)
- 35 -
Included within other debtors is £Nil (2024: £161,600) owed by related party UK Poppy Products Limited, a company controlled by director Mr C M Jackson.
Included within other creditors is £51,960 (2024: £Nil) owed to related party UK Poppy Products Limited, a company controlled by director Mr C M Jackson.
The group has taken advantage of the exemption provisions in FRS102 and does not report transactions with wholly owned group members.
26
Directors' transactions
At the year end creditors includes a directors' loan account balance of £122,387 (2024 - £122,387). Interest is charged at 20% and without fixed repayment terms.
27
Controlling party
Mr C M Jackson is a director and majority shareholder of the company.
28
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Profit after taxation
900,239
3,699,333
Adjustments for:
Taxation charged
700,605
378,446
Finance costs
335,076
447,339
Loss on disposal of tangible fixed assets
93,341
19,402
Depreciation and impairment of tangible fixed assets
849,966
809,591
Movements in working capital:
Decrease/(increase) in stocks
127,875
(3,364,955)
Increase in debtors
(2,200,706)
(6,425,192)
Increase in creditors
374,688
3,672,832
(Decrease)/increase in deferred income
(20,409)
621,315
Cash generated from/(absorbed by) operations
1,160,675
(141,889)
TLF HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 36 -
29
Cash absorbed by operations - company
2025
2024
£
£
Profit after taxation
954,787
1,681,825
Adjustments for:
Investment income
(1,000,000)
(1,700,000)
Depreciation and impairment of tangible fixed assets
-
2,337
Movements in working capital:
Increase in debtors
(751,594)
(1,052,545)
(Decrease)/increase in creditors
(3,165)
12,385
Cash absorbed by operations
(799,972)
(1,055,998)
30
Analysis of changes in net debt - group
1 June 2024
Cash flows
31 May 2025
£
£
£
Cash at bank and in hand
429,409
(212,198)
217,211
Bank overdrafts
(71,945)
71,945
357,464
(140,253)
217,211
Borrowings excluding overdrafts
(4,622,936)
(183,345)
(4,806,281)
Obligations under finance leases
(332,906)
137,333
(195,573)
(4,598,378)
(186,265)
(4,784,643)
31
Analysis of changes in net funds - company
1 June 2024
Cash flows
31 May 2025
£
£
£
Cash at bank and in hand
17,749
22,028
39,777
32
Auditor's liability limitation agreement
Upon appointment of Cottons Accountants LLP as auditors, the company entered into a limitation liability agreement with the auditors and this was approved by resolution on 20th October 2025. Liability is limited to the lesser of 20 times the audit fee or £120,000. In accordance with section 537 of CA06, the effect of the liability limitation agreement is to limit the auditor's liability to less than such amount as is fair and reasonable, as determined by that section, the agreement shall have effect as if it limited the liability to such amount as is fair and reasonable, as so determined.
The agreement limits the liability owed to the company by the auditors in respect of any negligence, default or breach of duty, or breach of trust, occurring in the course of the audit of the accounts for the period ending 31st May 2025.
The agreement does not limit liability for any instance of fraud or dishonesty on behalf of the auditor or any other liability that cannot be excluded or restricted by applicable laws or regulations.
2025-05-312024-06-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr CM JacksonMr CJ JacksonMrs J JacksonMr TW Jacksonfalse14654140bus:Consolidated2024-06-012025-05-31146541402024-06-012025-05-3114654140bus:Director12024-06-012025-05-3114654140bus:Director22024-06-012025-05-3114654140bus:Director32024-06-012025-05-3114654140bus:Director42024-06-012025-05-3114654140bus:RegisteredOffice2024-06-012025-05-31146541402025-05-3114654140bus:Consolidated2025-05-3114654140bus:Consolidated2023-06-012024-05-31146541402023-06-012024-05-3114654140bus:Consolidated2024-05-31146541402024-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-05-3114654140core:PlantMachinerybus:Consolidated2025-05-3114654140core:FurnitureFittingsbus:Consolidated2025-05-3114654140core:ComputerEquipmentbus:Consolidated2025-05-3114654140core:MotorVehiclesbus:Consolidated2025-05-3114654140core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-05-3114654140core:PlantMachinerybus:Consolidated2024-05-3114654140core:FurnitureFittingsbus:Consolidated2024-05-3114654140core:ComputerEquipmentbus:Consolidated2024-05-3114654140core:MotorVehiclesbus:Consolidated2024-05-3114654140core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssets2025-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3114654140core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-05-3114654140core:CurrentFinancialInstrumentsbus:Consolidated2024-05-3114654140core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-05-3114654140core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-05-3114654140core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-05-3114654140core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3114654140core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3114654140core:CurrentFinancialInstruments2025-05-3114654140core:CurrentFinancialInstruments2024-05-3114654140core:ShareCapitalbus:Consolidated2025-05-3114654140core:ShareCapitalbus:Consolidated2024-05-3114654140core:OtherMiscellaneousReservebus:Consolidated2025-05-3114654140core:OtherMiscellaneousReservebus:Consolidated2024-05-3114654140core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-05-3114654140core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-05-3114654140core:ShareCapital2025-05-3114654140core:ShareCapital2024-05-3114654140core:RetainedEarningsAccumulatedLosses2025-05-3114654140core:RetainedEarningsAccumulatedLosses2024-05-3114654140core:ShareCapital2023-06-012024-05-3114654140core:ShareCapitalbus:Consolidated2023-06-012024-05-3114654140bus:Consolidated2023-05-31146541402023-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-012025-05-3114654140core:PlantMachinery2024-06-012025-05-3114654140core:FurnitureFittings2024-06-012025-05-3114654140core:ComputerEquipment2024-06-012025-05-3114654140core:MotorVehicles2024-06-012025-05-3114654140core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-06-012025-05-3114654140core:UKTaxbus:Consolidated2024-06-012025-05-3114654140core:UKTaxbus:Consolidated2023-06-012024-05-3114654140bus:Consolidated12024-06-012025-05-3114654140bus:Consolidated12023-06-012024-05-3114654140core:NetGoodwill2024-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-05-3114654140core:PlantMachinerybus:Consolidated2024-05-3114654140core:FurnitureFittingsbus:Consolidated2024-05-3114654140core:ComputerEquipmentbus:Consolidated2024-05-3114654140core:MotorVehiclesbus:Consolidated2024-05-3114654140core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-05-3114654140bus:Consolidated2024-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3114654140core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-06-012025-05-3114654140core:PlantMachinerybus:Consolidated2024-06-012025-05-3114654140core:FurnitureFittingsbus:Consolidated2024-06-012025-05-3114654140core:ComputerEquipmentbus:Consolidated2024-06-012025-05-3114654140core:MotorVehiclesbus:Consolidated2024-06-012025-05-3114654140core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-06-012025-05-3114654140core:Subsidiary12024-06-012025-05-3114654140core:Subsidiary112024-06-012025-05-3114654140core:CurrentFinancialInstrumentsbus:Consolidated2025-05-3114654140core:CurrentFinancialInstrumentsbus:Consolidated12025-05-3114654140core:CurrentFinancialInstrumentsbus:Consolidated12024-05-3114654140core:CurrentFinancialInstruments22025-05-3114654140core:CurrentFinancialInstruments32025-05-3114654140core:WithinOneYearbus:Consolidated2025-05-3114654140core:WithinOneYearbus:Consolidated2024-05-3114654140core:Non-currentFinancialInstrumentscore:AfterOneYear2025-05-3114654140core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-3114654140core:Non-currentFinancialInstrumentsbus:Consolidated2025-05-3114654140core:Non-currentFinancialInstrumentsbus:Consolidated2024-05-3114654140core:Non-currentFinancialInstruments2025-05-3114654140core:Non-currentFinancialInstruments2024-05-3114654140core:WithinOneYear2025-05-3114654140core:WithinOneYear2024-05-3114654140core:BetweenTwoFiveYearsbus:Consolidated2025-05-3114654140core:BetweenTwoFiveYearsbus:Consolidated2024-05-3114654140core:BetweenTwoFiveYears2025-05-3114654140core:BetweenTwoFiveYears2024-05-3114654140bus:PrivateLimitedCompanyLtd2024-06-012025-05-3114654140bus:FRS1022024-06-012025-05-3114654140bus:Audited2024-06-012025-05-3114654140bus:ConsolidatedGroupCompanyAccounts2024-06-012025-05-3114654140bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP