Caseware UK (AP4) 2024.0.164 2024.0.164 2025-04-302025-04-302025-04-3012024-05-01falsefalseNo description of principal activity3falsefalse 13164898 2024-05-01 2025-04-30 13164898 2023-05-01 2024-04-30 13164898 2025-04-30 13164898 2024-04-30 13164898 2023-05-01 13164898 c:Director2 2024-05-01 2025-04-30 13164898 c:Director3 2024-05-01 2025-04-30 13164898 c:Director4 2024-05-01 2025-04-30 13164898 c:Director5 2024-05-01 2025-04-30 13164898 c:Director6 2024-05-01 2025-04-30 13164898 c:Director6 2025-04-30 13164898 c:Director7 2024-05-01 2025-04-30 13164898 c:Director8 2024-05-01 2025-04-30 13164898 c:Director9 2024-05-01 2025-04-30 13164898 c:Director9 2025-04-30 13164898 c:Director10 2024-05-01 2025-04-30 13164898 c:Director10 2025-04-30 13164898 c:RegisteredOffice 2024-05-01 2025-04-30 13164898 d:Buildings d:ShortLeaseholdAssets 2024-05-01 2025-04-30 13164898 d:MotorVehicles 2024-05-01 2025-04-30 13164898 d:FurnitureFittings 2024-05-01 2025-04-30 13164898 d:ComputerEquipment 2024-05-01 2025-04-30 13164898 d:Goodwill 2024-05-01 2025-04-30 13164898 d:OtherResidualIntangibleAssets 2024-05-01 2025-04-30 13164898 d:CurrentFinancialInstruments 2025-04-30 13164898 d:CurrentFinancialInstruments 2024-04-30 13164898 d:Non-currentFinancialInstruments 2025-04-30 13164898 d:Non-currentFinancialInstruments 2024-04-30 13164898 d:CurrentFinancialInstruments d:WithinOneYear 2025-04-30 13164898 d:CurrentFinancialInstruments d:WithinOneYear 2024-04-30 13164898 d:ShareCapital 2024-05-01 2025-04-30 13164898 d:ShareCapital 2025-04-30 13164898 d:ShareCapital 2024-04-30 13164898 d:ShareCapital 2023-05-01 13164898 d:SharePremium 2024-05-01 2025-04-30 13164898 d:SharePremium 2025-04-30 13164898 d:SharePremium 2024-04-30 13164898 d:SharePremium 2023-05-01 13164898 d:RetainedEarningsAccumulatedLosses 2024-05-01 2025-04-30 13164898 d:RetainedEarningsAccumulatedLosses 2025-04-30 13164898 d:RetainedEarningsAccumulatedLosses 2023-05-01 2024-04-30 13164898 d:RetainedEarningsAccumulatedLosses 2024-04-30 13164898 d:RetainedEarningsAccumulatedLosses 2023-05-01 13164898 c:OrdinaryShareClass1 2024-05-01 2025-04-30 13164898 c:OrdinaryShareClass1 2025-04-30 13164898 c:OrdinaryShareClass1 2024-04-30 13164898 c:OrdinaryShareClass2 2024-05-01 2025-04-30 13164898 c:OrdinaryShareClass2 2025-04-30 13164898 c:OrdinaryShareClass2 2024-04-30 13164898 c:OrdinaryShareClass3 2024-05-01 2025-04-30 13164898 c:OrdinaryShareClass3 2025-04-30 13164898 c:OrdinaryShareClass3 2024-04-30 13164898 c:OrdinaryShareClass4 2024-05-01 2025-04-30 13164898 c:OrdinaryShareClass4 2024-04-30 13164898 c:OrdinaryShareClass5 2024-05-01 2025-04-30 13164898 c:OrdinaryShareClass5 2025-04-30 13164898 c:FRS102 2024-05-01 2025-04-30 13164898 c:Audited 2024-05-01 2025-04-30 13164898 c:FullAccounts 2024-05-01 2025-04-30 13164898 c:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 13164898 d:Subsidiary1 2024-05-01 2025-04-30 13164898 d:Subsidiary1 1 2024-05-01 2025-04-30 13164898 d:Subsidiary2 2024-05-01 2025-04-30 13164898 d:Subsidiary2 1 2024-05-01 2025-04-30 13164898 c:Consolidated 2025-04-30 13164898 c:ConsolidatedGroupCompanyAccounts 2024-05-01 2025-04-30 13164898 2 2024-05-01 2025-04-30 13164898 6 2024-05-01 2025-04-30 13164898 e:PoundSterling 2024-05-01 2025-04-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 13164898
















SUSTAINABLE TOPCO LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 APRIL 2025


































img5276.png


SUSTAINABLE TOPCO LIMITED

 
COMPANY INFORMATION


DIRECTORS
A L Cooke 
A J Cooke 
S Korantak 
M O'Rourke 
E Thorne (resigned 10 October 2024)
Bridges Fund Management 
J Lowe 
P Blackwell (appointed 1 January 2025)
H S M Jones (appointed 1 July 2024)




REGISTERED NUMBER
13164898



REGISTERED OFFICE
Lower Tweed Mill Shinners Bridge
Dartington

Totnes

Devon

TQ9 6JB




INDEPENDENT AUDITORS
Bishop Fleming Audit Limited
Chartered Accountants & Statutory Auditors

Brook House

Winslade Park

Manor Drive

Clyst St Mary

Exeter

EX5 1GD






SUSTAINABLE TOPCO LIMITED


CONTENTS



Page
Group strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditors' report
7 - 10
Consolidated statement of comprehensive income
11
Consolidated statement of financial position
12
Company statement of financial position
13
Consolidated statement of changes in equity
14
Company statement of changes in equity
15
Consolidated statement of cash flows
16
Notes to the financial statements
17 - 35



SUSTAINABLE TOPCO LIMITED

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 30 APRIL 2025

INTRODUCTION
 
Sustainable Topco Limited is the parent company of Sustainable Bidco Limited and Nkuku Limited. Sustainable Bidco Limited is a holding company and therefore the strategic report refers to the trading company; Nkuku.

Nkuku is an ethical interiors brand that designs and curate’s unique homewares, furniture, lighting, textiles, and accessories. The brand is known for its use of sustainable, natural materials and its commitment to preserving traditional craftsmanship and artisanal techniques. 
Nkuku operates a multichannel business model, with a strong and growing direct-to-consumer presence through nkuku.com, alongside a robust wholesale channel via select department stores, high street multiples, independent trade stockists, and interior designers. This is complemented by its own retail store and café. 
With a differentiated, design-led proposition built on ethical values, Nkuku appeals to an affluent customer base that values consciously crafted products for the home. The collection comprises over 1,300 pieces, primarily sourced from India, with many long-standing supplier relationships. 
This multichannel approach not only raises brand awareness but also diversifies risk and enables the business to reach customers through multiple touchpoints. 

Page 1


SUSTAINABLE TOPCO LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025

BUSINESS REVIEW
 
Sales in the year were £19.4m vs £16.8m in the prior year. Sales grew 15% YoY, with most of the growth coming from D2C, which stepped up 24% and accounted for 61% of Sales, vs 57% in the previous year. Customer acquisition in our D2C channels improved 16%, and the number of existing customers shopping stepped up 15%.
Our combined B2B channels improved 3% on the year, however, this masks the removal of international trade due to complexities caused by Brexit - in the previous year, international wholesale accounted for £141k Sales. Our larger Key Accounts improved 42% YoY.
Nkuku remained focused on sustainable, profitable growth during the year, achieving significant progress against its strategic priorities. Turnover for the year was £19.4 million, an increase of 15% compared with £16.8 million in the previous financial year. This growth was achieved despite ongoing challenges within the UK furniture and homewares sector. 
The principal driver of this growth was the continued strength of the direct-to-consumer (D2C) channel, which grew by 24% year-on-year. This was supported by a successful customer acquisition strategy, alongside a focus on developing long-term relationships with existing customers, resulting in strong customer retention. Growth within this channel was underpinned by a 16% year-on-year increase in customer volumes, alongside a 6% increase in average order value. 
Performance across wholesale channels was mixed. The company’s key accounts, including its partnership with John Lewis & Partners, performed strongly with sales growth of 38% year-on-year. However, this was offset by an 11% decline in sales within the more traditional wholesale customer base, reflecting the ongoing pressures faced by the UK high street retail sector. 
The company continued to focus its product development efforts on its core categories of furniture and lighting, with homewares providing a strong complementary offer. New product ranges for AW24 and SS25 delivered strong results, achieving 40% year-on-year growth, significantly outperforming overall sales growth and contributing to the continued strength of the business’s core and continuity ranges. 
Operationally, the company maintained a strong focus on effective stock management, balancing product availability with logistics costs and cash flow considerations. This approach ensured that stock was well-positioned to meet customer demand efficiently. 
Despite this strong trading performance, the business experienced significant cost pressures during the year, particularly due to exceptional increases in shipping costs. This contributed to a slight reduction in gross margin, which decreased to 45.6% (2024: 46.1%). However, these cost pressures were partially mitigated by a favourable channel mix and efficiency improvements within the UK logistics network, including savings in storage costs.  
ole09be.png

Page 2


SUSTAINABLE TOPCO LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025

PRINCIPAL RISKS AND UNCERTAINTIES
 
Global economic uncertainties, geo-political factors, cost-of-living pressures, national insurance contributions and high interest rates continue to have an impact on consumer behaviour and spending power. 
The company bares a risk of unfavourable changes in foreign currency markets as a large amount of supplier payments are made US$. The company hedges its forecast purchasing, monitors exchange rates and reviews its foreign currency risk on a regular basis. 
Due to the volatility of shipping costs, the company has fixed rates for the majority of financial year 25/26. 

SOCIAL, COMMUNITY AND HUMAN RIGHTS
 
Nkuku has a long-standing commitment to honest and ethical conduct in its relationships with suppliers, customers and employees. We are refining and improving our existing supplier audit process to protect and champion human rights of the workers in our supply chain. The company is a member of B Corp, with 2,500 other UK companies meeting a high standard of social and environmental performance, transparency and accountability. Nkuku is proud to be a real living wage employer.

ENVIRONMENTAL
 
The business considers the environment in the development and packaging of all products. Our strategy includes development of measurable targets for the use sustainable materials and recycled or recyclable packaging. We have Sustainability and Environmental policies which are published on our website. The company completed a packaging project during the year which has reduced the environmental impact of packaging.


This report was approved by the board on 4 November 2025 and signed on its behalf.


Mr M O'Rourke
Director

Page 3

1
SUSTAINABLE TOPCO LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 APRIL 2025

The directors present their report and the financial statements for the year ended 30 April 2025.

RESULTS AND DIVIDENDS

The loss for the year, after taxation, amounted to £2,234,231 (2024: loss £3,959,334).

The dividends paid in the year were £Nil (2024: £Nil) and the proposed dividend not provided for is £Nil (2024: £Nil).

DIRECTORS

The directors who served during the year were:

A L Cooke 
A J Cooke 
S Korantak 
M O'Rourke 
E Thorne (resigned 10 October 2024)
Bridges Fund Management 
J Lowe 
P Blackwell (appointed 1 January 2025)
H S M Jones (appointed 1 July 2024)

FUTURE DEVELOPMENTS

The directors aim is to maintain the management policies, maximising growth potential of the Group in future years.

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

POST BALANCE SHEET EVENTS

On 28 October 2024 Sustainable Bidco Limited, a subsidiary, entered into a deed to waive all accrued and unpaid interest on the Investor loan notes, the Investor note instrument, the Manager loan notes and the Manager loan note instrument and amend the rate of interest that applies to the loan note to 0% and issued 5,000,000 new deferred shares.
On 28 October 2024 Sustainable Topco Limited completed a share buyback and repurchased 11,750 C shares from the shareholders and issued 14,250 shares with a nominal value of £0.01, and subscription value of £1 per share. 

AUDITORS

The auditorsBishop Fleming Audit Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Page 4


SUSTAINABLE TOPCO LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
This report was approved by the board and signed on its behalf.
 






M O'Rourke
Director

Date: 4 November 2025

Lower Tweed Mill Shinners Bridge
Dartington
Totnes
Devon
TQ9 6JB

Page 5


SUSTAINABLE TOPCO LIMITED

 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 APRIL 2025

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Group's financial statements and then apply them consistently;

make judgments 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 Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Page 6


SUSTAINABLE TOPCO LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SUSTAINABLE TOPCO LIMITED
OPINION


We have audited the financial statements of Sustainable Topco Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 30 April 2025, which comprise the Consolidated Statement of income and retained earnings, the Consolidated and Company Statements of financial position, the Consolidated Statement of cash flows and analysis of net debt, the Consolidated and Company Statement of changes in equity and the related notes, including a summary of significant accounting policiesThe 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's affairs as at 30 April 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 United Kingdom, including the Financial Reporting Council'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 or 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 other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Page 7


SUSTAINABLE TOPCO LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SUSTAINABLE TOPCO LIMITED (CONTINUED)

OPINION 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 Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


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 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 set out on page 6, 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 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.


Page 8


SUSTAINABLE TOPCO LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SUSTAINABLE TOPCO LIMITED (CONTINUED)

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 an Auditors' 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 Group financial statements.


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:

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and noncompliance with laws and regulations, we considered the following:
the nature of the sector, control environment and the Group's performance;
results of our enquiries of management and the Directors, about their own identification and assessment of the risks of irregularities;
any matters we identified having obtained and reviewed the Company's documentation of their policies and procedures relating to: identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance; detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; the internal controls established to mitigate risks of fraud or non-compliance with laws and regilations;
the matters discussed among the audit engagement team regarding how and wehre the fraud might occur in the financial statements and any potential indicators of fraud. As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud, which included incorrect recognition of revenue, management override of controls using manual journal entries, and identified the greatest potential for fraud as incorrect recognition of revenue and management override using manual journal entries.

We have obtained an understanding of the legal and regulatory frameworks that the Company operated in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we have considered in this context include UK Companies Act, FRS 102 and UK tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which, may be fundamental to the Company's ability to operate or to avoid a material penalty. These included data protection regulations, occupational health and safety regulations, and employment legislation.

Our procedures for parent and subsidiaries, as was considered appropriate, was as follows:
reviewing the financial statement disclosures and testing to supporting documentation to assess the recognition of revenue;
enquiring of Directors and management concerning actual and potential litigation and claims;
performing procedures to confirm material compliance with the requirements of the above regulations;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reading minutes of director meetings; and
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; and assessing whether the judgements made in making accounting estimates are indicative of a potential bias.

We also communicated relevant identified laws and regulations and potential fraud risks to all enagement team
members, and remained alert to any indications of fraud or non-compliance with laws and regulations throughout
the audit.
 
Page 9


SUSTAINABLE TOPCO LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SUSTAINABLE TOPCO LIMITED (CONTINUED)


Our audit procedures were designed to respond to risks of material misstatement in the financial statements,
recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not
detecting one resulting from an error, as fraud may involve deliberate concealment by, for example, forgery,
misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the
further removed non-compliance with laws and regulations is from the events and transactions reflected in the
financial statements, the less likely we would become aware of it.


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 Auditors' report.


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 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.






Mark Munro FCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming Audit Limited
Chartered Accountants
Statutory Auditors
Brook House
Winslade Park
Manor Drive
Clyst St Mary
Exeter
EX5 1GD

18 November 2025
Page 10


SUSTAINABLE TOPCO LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 APRIL 2025

2025
2024
Note
£
£

  

Turnover
 4 
19,437,184
16,785,389

Cost of sales
  
(10,568,816)
(9,040,183)

GROSS PROFIT
  
8,868,368
7,745,206

Administrative expenses
  
(10,520,328)
(9,601,887)

OPERATING LOSS
 5 
(1,651,960)
(1,856,681)

Interest receivable and similar income
 9 
-
1,271

Interest payable and similar expenses
 10 
(659,577)
(2,187,463)

LOSS BEFORE TAXATION
  
(2,311,537)
(4,042,873)

Tax on loss
 11 
77,306
83,539

LOSS FOR THE FINANCIAL YEAR
  
(2,234,231)
(3,959,334)

  

TOTAL COMPREHENSIVE INCOME FOR THE YEAR
  
(2,234,231)
(3,959,334)

(LOSS) FOR THE YEAR ATTRIBUTABLE TO:
  

Owners of the parent Company
  
(2,234,231)
(3,959,334)

  
(2,234,231)
(3,959,334)

TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO:
  

Owners of the parent Company
  
(2,234,231)
(3,959,334)

  
(2,234,231)
(3,959,334)

The notes on pages 17 to 35 form part of these financial statements.

Page 11


SUSTAINABLE TOPCO LIMITED
REGISTERED NUMBER:13164898

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 APRIL 2025

2025
2024
Note
£
£

FIXED ASSETS
  

Intangible assets
 12 
9,774,306
11,473,984

Tangible assets
 13 
101,588
163,966

  
9,875,894
11,637,950

CURRENT ASSETS
  

Stocks
 15 
2,146,457
2,221,884

Debtors: amounts falling due after more than one year
 16 
38,874
38,874

Debtors: amounts falling due within one year
 16 
1,317,551
1,802,923

Cash at bank and in hand
 17 
2,182,011
1,715,503

  
5,684,893
5,779,184

Creditors: amounts falling due within one year
 18 
(3,227,599)
(3,475,382)

NET CURRENT ASSETS
  
 
 
2,457,294
 
 
2,303,802

TOTAL ASSETS LESS CURRENT LIABILITIES
  
12,333,188
13,941,752

Creditors: amounts falling due after more than one year
 19 
(13,541,647)
(26,162,847)

PROVISIONS FOR LIABILITIES
  

Deferred taxation
  
-
(36,463)

NET LIABILITIES
  
(1,208,459)
(12,257,558)


CAPITAL AND RESERVES
  

Called up share capital 
 22 
1,033
954

Share premium account
 23 
107,628
89,560

Profit and loss account
 23 
(6,317,120)
(12,348,072)

Non-controlling interests
  
5,000,000
-

  
(1,208,459)
(12,257,558)


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




M O'Rourke
Director

Date: 4 November 2025

The notes on pages 17 to 35 form part of these financial statements.

Page 12


SUSTAINABLE TOPCO LIMITED
REGISTERED NUMBER:13164898

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 30 APRIL 2025

2025
2024
Note
£
£

FIXED ASSETS
  

Investments
 14 
1
1

  
1
1

CURRENT ASSETS
  

Debtors: amounts falling due after more than one year
 16 
38,874
38,874

Debtors: amounts falling due within one year
 16 
80,175
66,628

  
119,049
105,502

Creditors: amounts falling due within one year
 18 
(351,776)
(213,986)

NET CURRENT LIABILITIES
  
 
 
(232,727)
 
 
(108,484)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
(232,726)
(108,483)

  

  

NET LIABILITIES
  
(232,726)
(108,483)


CAPITAL AND RESERVES
  

Called up share capital 
 22 
1,033
954

Share premium account
 23 
107,628
89,560

Profit and loss account brought forward
  
(198,997)
(95,351)

Loss for the year

  

(142,390)
(103,646)

Profit and loss account carried forward
  
(341,387)
(198,997)

  
(232,726)
(108,483)


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





M O'Rourke
Director

Date: 4 November 2025

The notes on pages 17 to 35 form part of these financial statements.

Page 13
 

SUSTAINABLE TOPCO LIMITED
 
 
 


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2025



Called up share capital
Share premium account
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity


£
£
£
£
£
£



At 1 MAY 2023
954
89,560
(8,388,738)
(8,298,224)
-
(8,298,224)



COMPREHENSIVE INCOME FOR THE YEAR


Loss for the year
-
-
(3,959,334)
(3,959,334)
-
(3,959,334)





AT 1 MAY 2024
954
89,560
(12,348,072)
(12,257,558)
-
(12,257,558)



COMPREHENSIVE INCOME FOR THE YEAR


Loss for the year
-
-
(2,234,231)
(2,234,231)
-
(2,234,231)


Shares issued during the year
182
18,068
-
18,250
-
18,250


Shares cancelled during the year
(103)
-
-
(103)
-
(103)


Other contributions by owners
-
-
8,265,183
8,265,183
5,000,000
13,265,183



AT 30 APRIL 2025
1,033
107,628
(6,317,120)
(6,208,459)
5,000,000
(1,208,459)



The notes on pages 17 to 35 form part of these financial statements.

Page 14

 

SUSTAINABLE TOPCO LIMITED
 
 
 


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2025



Called up share capital
Share premium account
Profit and loss account
Total equity


£
£
£
£



At 1 MAY 2023
954
89,560
(95,351)
(4,837)



COMPREHENSIVE INCOME FOR THE YEAR


Loss for the year
-
-
(103,646)
(103,646)





AT 1 MAY 2024
954
89,560
(198,997)
(108,483)



COMPREHENSIVE INCOME FOR THE YEAR


Loss for the year
-
-
(142,390)
(142,390)


Shares issued during the year
182
18,068
-
18,250


Shares cancelled during the year
(103)
-
-
(103)



AT 30 APRIL 2025
1,033
107,628
(341,387)
(232,726)



The notes on pages 17 to 35 form part of these financial statements.

Page 15

SUSTAINABLE TOPCO LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2025

2025
2024
£
£

CASH FLOWS FROM OPERATING ACTIVITIES

Loss for the financial period
(2,234,231)
(3,959,334)

ADJUSTMENTS FOR:

Amortisation of intangible assets
1,723,337
1,694,879

Depreciation of tangible assets
66,098
160,297

Interest charge
659,577
2,187,463

Interest received
-
(1,271)

Taxation charge
(77,306)
(83,539)

Decrease in stocks
75,427
23,437

Decrease/(increase) in debtors
321,916
(337,783)

Increase in creditors
27,006
1,308,666

Corporation tax (paid)/received
(49,687)
45,153

NET CASH GENERATED FROM OPERATING ACTIVITIES

512,137
1,037,968


CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of intangible fixed assets
-
(41,554)

Purchase of tangible fixed assets
(28,805)
(14,403)

Sale of tangible fixed assets
1,426
-

Interest received
-
1,271

NET CASH FROM INVESTING ACTIVITIES

(27,379)
(54,686)

CASH FLOWS FROM FINANCING ACTIVITIES

Issue of ordinary shares
(18,250)
-

NET CASH USED IN FINANCING ACTIVITIES
(18,250)
-

INCREASE IN CASH AND CASH EQUIVALENTS
466,508
983,282

Cash and cash equivalents at beginning of year
1,715,503
732,221

CASH AND CASH EQUIVALENTS AT THE END OF YEAR
2,182,011
1,715,503


CASH AND CASH EQUIVALENTS AT THE END OF YEAR COMPRISE:

Cash at bank and in hand
2,182,011
1,715,503

2,182,011
1,715,503


The notes on pages 17 to 35 form part of these financial statements.

Page 16


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

1.


GENERAL INFORMATION

The company is a private company, limited by shares and registered in England within the United Kingdom
The primary activity of the company is that of a holding company. 
The registered number of the company is 13164898 and the address of the registered office is Lower Tweed Mill, Shinners Bridge, Dartington, Totnes, Devon, TQ9 6JB.

2.ACCOUNTING POLICIES

 
2.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.
 
 
2.3

GOING CONCERN

The Group has prepared budgets for the period to 30 April 2027. It shows the Group to be a going concern. The Group is expected to achieve an EBIDTA of £502K for FY25/26. The Group has secured a trade finance facility to fund all working capital, capital expenditure and meet its cashflow requirements. The Group has a robust financial plan, with the intention to double the business.

This year’s Budget has used these assumptions:
Having previously completed a comprehensive brand positioning project, Nkuku is continuing the executional phase with a focus on compelling brand storytelling across the website, digital and brand communications, to captivate and engage our target audience. 
To reach new customers, Nkuku is forging strategic commercial partnerships with those who can unlock new audiences and authentically represent the brand and its product proposition. This includes high-performing independent retailers, specialists, destination stores, and renowned high-street names such as John Lewis and Next. By aligning with partners like John Lewis and Next the company benefits from their extensive market reach and trusted reputation, ensuring the brand resonates with a broader and more diverse audience. Alongside retail partnerships, Nkuku is also cultivating relationships with commercial and brand collaborators, as well as influencers with strong social currency, to amplify reach, enhance storytelling, and build cultural relevance across multiple touchpoints.
Nkuku will open its second store in the first half of the financial year, at Redbrick near Leeds –
Page 17


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)


2.3
GOING CONCERN (CONTINUED)

the North’s leading destination for interiors. This marks a significant milestone in the Group's multichannel strategy and demonstrates confidence in the strength and relevance of the brand beyond its home region. Redbrick provides exposure to a large, design-conscious customer base, expanding the company’s geographic reach while reinforcing its positioning within the premium, ethical furtniture and homewares market.
The Group's strategic approach to customer acquisition and retention will be to implement a series of segmented marketing initiatives tailored to various audience profiles.
Container rates have been volatile for several years; to protect against these fluctuations and give greater planning certainty we have entered a fixed contract with MSC via our Freight Forwarder Davies Turner. The contract is set to run until the end of December 2025.
The company has hedged, in line with budget assumptions, its foreign currency requirements for the remainder of the financial year. 

The company forms part of a wider group. The Company holds no cash reserves, and cash requirements are funded by the trading company. This expenditure is fully forecast in the cashflow forecasts of Nkuku, and sufficient head room is forecast to fund these requirements. The company’s shareholders continue to support the business and facilitate necessary working capital requirements when needed.

There is no other relevant information that would have an impact on the going concern status of the group.

 
 
2.4

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.5

OPERATING LEASES: THE GROUP AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 18


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.6

INTEREST INCOME

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

BORROWING COSTS

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.9

PENSIONS

DEFINED CONTRIBUTION PENSION PLAN

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.10

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


Page 19


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.11

INTANGIBLE ASSETS

GOODWILL

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life.

OTHER INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Goodwill
-
10
years
Other intangible fixed assets
-
3
years

 
2.12

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line and the reducing balance method.

Depreciation is provided on the following basis:

Leasehold property improv's
-
Over the term of the lease
Motor vehicles
-
25% reducing balance
Fixtures and fittings
-
10% reducing balance
Office and computer equipment
-
25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.13

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 20


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)

 
2.14

STOCKS

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.15

DEBTORS

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.16

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.17

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

PROVISIONS FOR LIABILITIES

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.19

FINANCIAL INSTRUMENTS

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash
Page 21


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)


2.19
FINANCIAL INSTRUMENTS (CONTINUED)

equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the
Page 22


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

2.ACCOUNTING POLICIES (CONTINUED)


2.19
FINANCIAL INSTRUMENTS (CONTINUED)

derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.


3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Group's accounting policies, the directors are required to make judgments, 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 estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.
 
Useful economic life of goodwill
The useful economic life of goodwill has been selected by the directors at the outset of an aquisition. Where the directors are satisfied that the useful economic life can be reliable estimated, goodwill is amortised over this period. The directors review the useful economic life of fixed assets at the end of each reporting period and revise them as necessary.
 
Stock valuation
The carrying amounts of the Group's stock is reviewed for impairment where events or changes in circumstances indicate that the carrying amount of the stock may not be recoverable. Judgment is applied to identify any indications of impairment. If any such indication exists, the stock recoverable amount is estimated. An impairment or write-off loss is recognised in the profit and loss account. At the year-end a % of stock is provided against on this basis and this is determined by historical information avaliable.

Page 23


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

4.


TURNOVER

An analysis of turnover by class of business is as follows:


2025
2024
£
£

Wholesale
3,689,658
4,588,851

Retail
15,747,526
12,196,538

19,437,184
16,785,389


Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
19,417,033
16,620,164

Rest of Europe
17,185
160,348

Rest of the world
2,966
4,877

19,437,184
16,785,389



5.


OPERATING LOSS

The operating loss is stated after charging:

As restated
2025
2024
£
£

Depreciation and amortisation
1,789,435
1,855,176

Exchange differences
75,021
29,493

Other operating lease rentals
18,310
137,822

Defined pension cost
82,904
71,592


6.


AUDITORS' REMUNERATION

During the year, the Group obtained the following services from the Company's auditors:


2025
2024
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
30,000
23,250

Page 24


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

7.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
3,090,882
2,833,637
99,920
88,474

Social security costs
308,303
263,855
9,655
11,163

Cost of defined contribution scheme
127,023
126,179
-
-

3,526,208
3,223,671
109,575
99,637


The average monthly number of employees, including the directors, during the year was as follows:



Group
Group
Company
Company
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Employees
85
81
3
1


8.


DIRECTORS' REMUNERATION

2025
2024
£
£

Directors' emoluments
99,920
88,474

99,920
88,474


During the year retirement benefits were accruing to no directors (2024: NIL) in respect of defined contribution pension schemes.

The total compensation paid to Group key management personnel during the year was £903,659 (2024: £780,024).


9.


INTEREST RECEIVABLE

2025
2024
£
£


Other interest receivable
-
1,271

-
1,271

Page 25


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

10.


INTEREST PAYABLE AND SIMILAR EXPENSES

2025
2024
£
£


Bank interest payable
15,593
-

Other loan interest payable
643,984
2,187,463

659,577
2,187,463


11.


TAXATION


2025
2024
£
£

CORPORATION TAX


Adjustments in respect of previous periods
-
(55,499)


-
(55,499)


TOTAL CURRENT TAX
-
(55,499)

DEFERRED TAX


Origination and reversal of timing differences
(77,306)
(28,040)

TOTAL DEFERRED TAX
(77,306)
(28,040)


TAX ON LOSS
(77,306)
(83,539)
Page 26


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
 
11.TAXATION (CONTINUED)


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2024: higher than) the standard rate of corporation tax in the UK of 25% (2024: 25%). The differences are explained below:

2025
2024
£
£


Loss on ordinary activities before tax
(1,958,802)
(4,042,873)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024: 25%)
(489,699)
(1,010,718)

EFFECTS OF:


Expenses not deductible for tax purposes
1,786,645
427,042

Adjustments to tax charge in respect of prior periods
-
(55,499)

Deferred tax not recognised
(1,374,252)
555,636

TOTAL TAX CHARGE FOR THE YEAR
(77,306)
(83,539)

Page 27


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

12.


INTANGIBLE ASSETS

Group and Company





Computer software
Goodwill
Total

£
£
£



COST


At 1 May 2024
68,458
16,936,935
17,005,393


Transfers between classes
133,296
-
133,296



At 30 April 2025

201,754
16,936,935
17,138,689



AMORTISATION


At 1 May 2024
26,904
5,504,505
5,531,409


Charge for the year on owned assets
29,643
1,693,694
1,723,337


Transfers between classes
109,637
-
109,637



At 30 April 2025

166,184
7,198,199
7,364,383



NET BOOK VALUE



At 30 April 2025
35,570
9,738,736
9,774,306



At 30 April 2024
41,554
11,432,430
11,473,984



Page 28


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

13.


TANGIBLE FIXED ASSETS

Group






Leasehold property improvements
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



COST OR VALUATION


At 1 May 2024
113,542
23,316
238,795
319,198
694,851


Additions
-
-
20,741
8,064
28,805


Disposals
-
-
(1,217)
(16,808)
(18,025)


Transfers between classes
-
-
-
(133,296)
(133,296)



At 30 April 2025

113,542
23,316
258,319
177,158
572,335



DEPRECIATION


At 1 May 2024
97,435
22,086
177,258
234,106
530,885


Charge for the year on owned assets
16,107
273
30,149
19,569
66,098


Disposals
-
-
(969)
(15,630)
(16,599)


Transfers between classes
-
-
-
(109,637)
(109,637)



At 30 April 2025

113,542
22,359
206,438
128,408
470,747



NET BOOK VALUE



At 30 April 2025
-
957
51,881
48,750
101,588



At 30 April 2024
16,107
1,230
61,537
85,092
163,966

Page 29


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

14.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST OR VALUATION


At 1 May 2024
1



At 30 April 2025
1





SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the Company:

Name

Class of shares

Holding

Sustainable Bidco Limited
Ordinary
100%
Nkuku Limited - owned indirectly
Ordinary
100%

The registered office for both subsidiaries is the same as that of the Company.


15.


STOCKS

Group
Group
2025
2024
£
£

Finished goods and goods for resale
1,753,925
1,727,556

Stock in transit
392,532
494,328

2,146,457
2,221,884


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 30


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

16.


DEBTORS

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

DUE AFTER MORE THAN ONE YEAR

Due from participating interests
38,874
38,874
38,874
38,874

38,874
38,874
38,874
38,874


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

DUE WITHIN ONE YEAR

Trade debtors
605,578
780,718
-
-

Amounts owed by group undertakings
-
-
42,080
46,126

Other debtors
190,213
460,613
23,149
5,770

Prepayments and accrued income
480,917
561,592
14,946
14,732

Deferred taxation
40,843
-
-
-

1,317,551
1,802,923
80,175
66,628



17.


CASH AND CASH EQUIVALENTS

Group
Group
2025
2024
£
£

Cash at bank and in hand
2,182,011
1,715,503

2,182,011
1,715,503



18.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Trade creditors
1,840,021
2,022,091
131
17,690

Amounts owed to group undertakings
-
-
349,397
194,743

Other taxation and social security
484,903
353,006
2,157
1,553

Other creditors
20,379
44,940
-
-

Accruals and deferred income
882,296
1,055,345
91
-

3,227,599
3,475,382
351,776
213,986


Page 31


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

19.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
2025
2023
£
£

Other loans
13,541,647
26,162,847

13,541,647
26,162,847


Included within amounts owed to participating interests are the following loan notes:
Management loan notes with a principal value of £4,808,218 (2024: £7,249,000), on which there is a 0%  (2024: 10%) interest charge per annum.
Management loan notes with a principal value of £115,292 (2024: £109,780) on which there is a 0% (2024: 10%) interest charge per annum. 
Acquirer loan notes with a principal value of £5,039,915 (2024: £7,679,041), on which there is a 0% (2024: 10%) interest charge per annum.
Vendor loan notes with a principal value of £4,000,000 (2024: £4,000,000), on which there is a 5% (2024: 5%) interest charge per annum.
BFM priority loan note with a principal value of £1,000,000 (£1,000,000) , on which there is a 5% (2024: 5%) interest charge per annum.
Consideration loan notes with a principal value of  £38,874 (2024: £38,874), on which there is no interest charged.
On 28 October 2024, the Group, entered into a deed to waive all accrued and unpaid interest on the Investor Loan Notes, the Investor Note Instrument, the Manager loan notes and the manager loan note instrument. The deed also ammended the rate of interest that applies to the loan notes to 0% and issued 5,000,000 new deferred shares from Sustainable Bidco Limited.
These deferred shares have been issued and carry no voting or dividend rights. They are only redeemable in the event of a sale of the business and are included in share capital at the year end.
The redemption date for the loan notes is 2 March 2028, where the amounts will be repayable in full, including all accrued interest.


20.


LOANS


Analysis of the maturity of loans is given below:


Group
Group
2025
2024
£
£



AMOUNTS FALLING DUE 2-5 YEARS

Other loans
13,541,647
26,162,847


13,541,647
26,162,847


Page 32


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

21.


DEFERRED TAXATION


Group



2025


£






At beginning of year
(36,463)


Charged to profit or loss
77,306



AT END OF YEAR
40,843

Company


2025






AT END OF YEAR
-
The deferred taxation balance is made up as follows:

Group
Group
2025
2024
£
£

Accelerated capital allowances
(20,332)
(36,463)

Short term timing differences
61,175
-

40,843
(36,463)


22.


SHARE CAPITAL

2025
2024
£
£
ALLOTTED, CALLED UP AND FULLY PAID



45,218 (2024: 45,300) Ordinary A shares of £0.01 each
452
453
908 (2024: 908) Ordinary A1 shares of £0.01 each
9
9
38,874 (2024: 38,874) Ordinary B shares of £0.01 each
389
389
Enter number (2024: 10,300) Ordinary C shares of £0.01 each
-
103
18,320 (2024: ) Ordinary D shares of £0.01 each
183
-

1,033

954


The company issued 95,250 shares during the year at a nominal value of £0.01 per share. The consideration recieved for the shares was £89,013.

Page 33


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025

23.


RESERVES

Share premium account

This includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from the share premium.

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses.


24.


COMMITMENTS UNDER OPERATING LEASES

At 30 April 2025 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£

Not later than 1 year
64,400
73,595

Later than 1 year and not later than 5 years
14,755
76,600

79,155
150,195


25.


RELATED PARTY TRANSACTIONS

During the year, the Group rented a property from two of the Directors. The total rent to the Directors during the year was £38,800 (2024: £38,800).
During the period, the Group has accrued interest in respect of loan notes issued to Bridges Fund Management who is a shareholder of the Group. The interest included in creditors at the year end is £Nil (2024: £2,818,152).
During the period, the Group has accrued interest in respect of loan notes issued to two of the Directors of the Group. The interest due is included in creditors at the year end and totals £Nil (2024: £3,341,653).


26.


CONTROLLING PARTY

The controlling party is Sustainable Bidco Limited. The ultimate controlling party is Bridges Sustainable Growth Fund IV (General Partner) LLP.

Page 34


SUSTAINABLE TOPCO LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
27.


ANALYSIS OF NET DEBT





At 1 May 2024
Cash flows
Other non-cash changes
At 30 April 2025
£

£

£

£

Cash at bank and in hand

1,715,503

466,508

-

2,182,011

Debt due after 1 year

(26,162,847)

-

12,621,200

(13,541,647)



(24,447,344)
466,508
12,621,200
(11,359,636)

 
Page 35