IRIS Accounts Production v26.1.0.640 11630883 Board of Directors Board of Directors Board of Directors 31.12.25 1.1.25 31.12.25 31.12.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. agents involved in the sale of food ingredients. true true true false true true false false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh116308832024-12-31116308832025-12-31116308832025-01-012025-12-31116308832023-12-31116308832024-01-012024-12-31116308832024-12-3111630883ns15:EnglandWales2025-01-012025-12-3111630883ns14:Euro2025-01-012025-12-3111630883ns10:Director12025-01-012025-12-3111630883ns10:Director22025-01-012025-12-3111630883ns10:Director32025-01-012025-12-3111630883ns10:Consolidated2025-12-3111630883ns10:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3111630883ns10:PrivateLimitedCompanyLtd2025-01-012025-12-3111630883ns10:Consolidatedns10:MediumEntities2025-01-012025-12-3111630883ns10:Consolidatedns10:Audited2025-01-012025-12-3111630883ns10:Medium-sizedCompaniesRegimeForDirectorsReport2025-01-012025-12-3111630883ns10:Medium-sizedCompaniesRegimeForAccounts2025-01-012025-12-3111630883ns10:Consolidated2025-01-012025-12-3111630883ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2025-01-012025-12-3111630883ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2025-01-012025-12-3111630883ns10:FullAccounts2025-01-012025-12-3111630883ns5:Subsidiary12025-01-012025-12-311163088312025-01-012025-12-3111630883ns10:OrdinaryShareClass12025-01-012025-12-3111630883ns10:RegisteredOffice2025-01-012025-12-3111630883ns10:Consolidated2024-01-012024-12-3111630883ns5:CurrentFinancialInstruments2025-12-3111630883ns5:CurrentFinancialInstruments2024-12-3111630883ns5:ShareCapital2025-12-3111630883ns5:ShareCapital2024-12-3111630883ns5:SharePremium2025-12-3111630883ns5:SharePremium2024-12-3111630883ns5:RetainedEarningsAccumulatedLosses2025-12-3111630883ns5:RetainedEarningsAccumulatedLosses2024-12-3111630883ns5:ShareCapital2023-12-3111630883ns5:RetainedEarningsAccumulatedLosses2023-12-3111630883ns5:SharePremium2023-12-3111630883ns5:ShareCapital2024-01-012024-12-3111630883ns5:SharePremium2024-01-012024-12-3111630883ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3111630883ns5:RetainedEarningsAccumulatedLosses2025-01-012025-12-3111630883ns5:NetGoodwill2025-01-012025-12-3111630883ns5:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3111630883ns5:PlantMachinery2025-01-012025-12-3111630883ns5:FurnitureFittings2025-01-012025-12-3111630883ns5:CostValuation2024-12-31116308831ns5:Subsidiary12025-01-012025-12-3111630883ns5:Subsidiary12025-12-3111630883ns5:Subsidiary12024-12-3111630883ns5:Subsidiary12024-01-012024-12-3111630883ns5:WithinOneYearns5:CurrentFinancialInstruments2025-12-3111630883ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3111630883ns10:OrdinaryShareClass12025-12-3111630883ns5:RetainedEarningsAccumulatedLosses2024-12-3111630883ns5:SharePremium2024-12-31
REGISTERED NUMBER: 11630883 (England and Wales)
















































Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 December 2025

for

Sumgib Holdings Limited

Sumgib Holdings Limited (Registered number: 11630883)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 5

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


Sumgib Holdings Limited

Company Information
for the Year Ended 31 December 2025







DIRECTORS: S A Summers
J F Gibson
P J Jackson





REGISTERED OFFICE: The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR





REGISTERED NUMBER: 11630883 (England and Wales)





AUDITORS: Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

Sumgib Holdings Limited (Registered number: 11630883)

Group Strategic Report
for the Year Ended 31 December 2025

The directors present their strategic report of the company and the group for the year ended 31 December 2025.

REVIEW OF BUSINESS
Sumgib Holdings Limited is the holding company for Middledale Foods Ltd.

Privately owned, Middledale Foods Ltd has in the last 30 years, established itself to be one of the UK's largest independent specialised ingredient suppliers to the food industry. Working closely with its supply partners, the company offers a broad base of dairy and egg-based products with an increasing range of organic and plant-based options. In recent years, developing innovative solutions for customers has been a key driver of growth. Throughout the year the company has increased its digital presence to broaden awareness of Middledale Foods, its product range and ability to meet customers' changing needs.

Turnover increased 28% to £31.2M with underlying volumes accounting for 12% of this with the rest a combination of increased prices, reflecting higher commodity costs, and higher value products.

PBT increased by £0.45M to £1.06M, driven by an increase of £0.6M in Gross Profit less £0.15M of additional resources, mainly commercial and technical, to deliver the growth and retain control.

Effective working capital and cash management delivered an increase of £0.6M in Net Assets to £2.9M underpinned by £0.7M increase in retained cash to £3.4M. Despite the significant increase in turnover, movements in Stock, Debtors and Creditors over the year remained broadly neutral. Trade receipts and payments were collected and paid to terms during the year. The group remains free of any third-party loans or borrowings.

In the last 12 months, the company has again invested significantly in employee engagement, development and well-being as measured through an annual staff engagement survey.

PRINCIPAL RISKS AND UNCERTAINTIES
Fluctuations in commodity prices and supply, and their impact on margins, remain the key risk for the company. Effective management of cost movements is centred on "back to back" purchasing at the point sales are contracted, supported by forward currency contracts where required. Supply Agreements and Terms of sale, including pricing mechanics and collaborative planning, protect both the company and its customers.

Occasional short term supply issues are handled directly with supply partners with stock and alternative supply routes used to mitigate any problems.

Cash collection is managed well with minimal overdue balances and backed by credit insurance which mitigates any material risk. The group policy intends to maintain a very strong cash position as a further hedge to trading risks.


Sumgib Holdings Limited (Registered number: 11630883)

Group Strategic Report
for the Year Ended 31 December 2025

KEY PERFORMANCE INDICATORS
Financially the group focusses on cash generation by developing gross margin and controlling overhead costs. Margin performance at customer and product levels is reviewed monthly against prior year, budget and forecast, focusing on sustainable cash margins. Staff and overhead costs are reviewed monthly by the board as part of the Management Accounts review of EBITDA and PBT performance.

Quarterly, bottom up, forecasts are prepared producing phased Income, Balance Sheet and Cashflow for the rest of the year to track performance, reflecting any impacts on trading. Corrective action is identified and agreed as required to achieve the group's objectives for the year. Cash is tracked and reported weekly against the latest forecast, with a collective cross functional review to resolve any cash collection issues. Finance is charged with ensuring supply partners are paid to terms.

The management team reviews supply chain and customer service metrics monthly to track performance and initiate action on any recurring issues as well as opportunities for improvement.

From a food safety and quality perspective, the business continues to operate robust and effective quality management systems. These systems were subject to external audit in the period , resulting in the successful renewal of our key certifications (BRCGS Agent & Broker and Organic Food Federation) with zero non-conformances. This outcome reflects not only the strength of the group's systems and controls, but also a positive and well-embedded food safety and quality culture across the organisation, with strong engagement and accountability at all levels.

The group undertook its second annual Customer Satisfaction survey, generating another year at the 90% mark level.

DEVELOPMENT
2026 will see a continuation of working with existing and new supply partners and customers to drive growth in existing product ranges as well as new categories. Establishing long-term supply agreements both with supply partners and customers, to underpin recent growth and new developments, will continue to be a key feature. Commercial and technical resource will support the development of "joint" business plans with strategic partners.

After recently strengthening Commercial, Technical and Finance teams in 2025 the focus in 2026 will be on training and personal development. Action plans are in place to further enhance employee engagement and fulfillment, boosting well-being, improved performance and staff retention levels.

The business continues to invest in its systems infrastructure to further improve business process efficiency, business controls and cyber security.


Sumgib Holdings Limited (Registered number: 11630883)

Group Strategic Report
for the Year Ended 31 December 2025

YEAR END POSITION
Following a period of price stability, at record highs, rising global milk production is now driving price deflation although recent events with US tariffs, war in the middle east and the ongoing conflict in the Ukraine bringing uncertainty. The business has also seen further consolidation within the food sector; the group's strategic commercial planning should enable us to maintain sales growth against this background and the pipeline of developments and opportunities remains strong. On balance, 2026 is expected to see modest growth and a year of consolidating previous gains with trading and profitability along the lines of 2025.

The group has no third-party borrowing and with significant cash reserves, at £3.4M, is well placed to navigate challenging conditions.

The business has started the new trading year in line with director expectations.

ON BEHALF OF THE BOARD:




S A Summers - Director


5 May 2026

Sumgib Holdings Limited (Registered number: 11630883)

Report of the Directors
for the Year Ended 31 December 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2025.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2025 will be £ 132,854 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2025 to the date of this report.

S A Summers
J F Gibson
P J Jackson

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

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

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Mander Duffill, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





S A Summers - Director


5 May 2026

Report of the Independent Auditors to the Members of
Sumgib Holdings Limited

Opinion
We have audited the financial statements of Sumgib Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 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.

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

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

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

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

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Sumgib Holdings Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

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

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

In planning and designing our audit tests, we identify and assess the risks of material mis-statements, whether due to fraud or error. Our risk assessment procedures included:

- Enquiries of management about the entities policies and procedures on compliance with laws and regulations and whether they were aware of any instances of noncompliance together with the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
- Enquiries of management about the entities policies and procedures on fraud risks, including any actual, suspected or alleged fraud.
- Considered the nature of the industry and sector, control environment and business performance including the key drivers for directors' remuneration, bonus levels and performance targets.
- Reading minutes of meetings of those charged with governance.

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

Report of the Independent Auditors to the Members of
Sumgib Holdings Limited


We obtained an understanding of the legal and regulatory frameworks that the entity operates in, through discussions with the director, and from our commercial knowledge and experience of the sector in which the company operates, to enable us to identify the key laws and regulations applicable to the company. We focused on specific laws and regulations which we considered may have a direct material effect on the financial statement or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls including the following:

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Enquiry of management concerning actual and potential litigation and claims.
- Reviewing correspondence with HMRC, and the company's legal advisors.
- Addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether judgements made in making accounting estimates are indicative of a potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance.

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

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




Julian Duffill FCA (Senior Statutory Auditor)
for and on behalf of Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

12 May 2026

Sumgib Holdings Limited (Registered number: 11630883)

Consolidated
Statement of Comprehensive
Income
for the Year Ended 31 December 2025

31.12.25 31.12.24
Notes £    £   

TURNOVER 3 31,232,062 24,395,830

Cost of sales 29,044,102 22,815,724
GROSS PROFIT 2,187,960 1,580,106

Administrative expenses 1,178,024 1,009,209
OPERATING PROFIT 5 1,009,936 570,897

Interest receivable and similar income 56,240 43,548
PROFIT BEFORE TAXATION 1,066,176 614,445

Tax on profit 7 266,448 153,480
PROFIT FOR THE FINANCIAL YEAR 799,728 460,965

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

799,728

460,965

Profit attributable to:
Owners of the parent 799,728 460,965

Total comprehensive income attributable to:
Owners of the parent 799,728 460,965

Sumgib Holdings Limited (Registered number: 11630883)

Consolidated Balance Sheet
31 December 2025

31.12.25 31.12.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 - -
Tangible assets 11 11,045 28,540
Investments 12 - -
11,045 28,540

CURRENT ASSETS
Stocks 13 176,817 79,948
Debtors 14 3,252,413 2,983,075
Cash at bank and in hand 3,477,448 2,786,845
6,906,678 5,849,868
CREDITORS
Amounts falling due within one year 15 3,924,600 3,545,024
NET CURRENT ASSETS 2,982,078 2,304,844
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,993,123

2,333,384

PROVISIONS FOR LIABILITIES 18 - 7,135
NET ASSETS 2,993,123 2,326,249

CAPITAL AND RESERVES
Called up share capital 19 735 735
Share premium 20 100,259 100,259
Retained earnings 20 2,892,129 2,225,255
SHAREHOLDERS' FUNDS 2,993,123 2,326,249

The financial statements were approved by the Board of Directors and authorised for issue on 5 May 2026 and were signed on its behalf by:




S A Summers - Director P J Jackson - Director




J F Gibson - Director


Sumgib Holdings Limited (Registered number: 11630883)

Company Balance Sheet
31 December 2025

31.12.25 31.12.24
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 - -
Tangible assets 11 - -
Investments 12 1,295,053 1,295,053
1,295,053 1,295,053

CURRENT ASSETS
Debtors 14 256,292 230,721
Cash at bank and in hand 105,300 103,690
361,592 334,411
CREDITORS
Amounts falling due within one year 15 38,743 28,867
NET CURRENT ASSETS 322,849 305,544
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,617,902

1,600,597

CAPITAL AND RESERVES
Called up share capital 19 735 735
Share premium 20 100,259 100,259
Retained earnings 20 1,516,908 1,499,603
SHAREHOLDERS' FUNDS 1,617,902 1,600,597

Company's profit for the financial year 150,159 77,277

The financial statements were approved by the Board of Directors and authorised for issue on 5 May 2026 and were signed on its behalf by:




S A Summers - Director J F Gibson - Director




P J Jackson - Director


Sumgib Holdings Limited (Registered number: 11630883)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   
Balance at 1 January 2024 727 1,840,010 100,259 1,940,996

Changes in equity
Issue of share capital 8 - - 8
Dividends - (75,720 ) - (75,720 )
Total comprehensive income - 460,965 - 460,965
Balance at 31 December 2024 735 2,225,255 100,259 2,326,249

Changes in equity
Dividends - (132,854 ) - (132,854 )
Total comprehensive income - 799,728 - 799,728
Balance at 31 December 2025 735 2,892,129 100,259 2,993,123

Sumgib Holdings Limited (Registered number: 11630883)

Company Statement of Changes in Equity
for the Year Ended 31 December 2025

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   
Balance at 1 January 2024 727 1,498,046 100,259 1,599,032

Changes in equity
Issue of share capital 8 - - 8
Dividends - (75,720 ) - (75,720 )
Total comprehensive income - 77,277 - 77,277
Balance at 31 December 2024 735 1,499,603 100,259 1,600,597

Changes in equity
Dividends - (132,854 ) - (132,854 )
Total comprehensive income - 150,159 - 150,159
Balance at 31 December 2025 735 1,516,908 100,259 1,617,902

Sumgib Holdings Limited (Registered number: 11630883)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

31.12.25 31.12.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 935,194 586,423
Tax paid (154,286 ) 2
Net cash from operating activities 780,908 586,425

Cash flows from investing activities
Purchase of tangible fixed assets (7,339 ) (3,968 )
Interest received 56,240 43,548
Net cash from investing activities 48,901 39,580

Cash flows from financing activities
Amount withdrawn by directors (6,352 ) 22,939
Share issue - 8
Equity dividends paid (132,854 ) (75,720 )
Net cash from financing activities (139,206 ) (52,773 )

Increase in cash and cash equivalents 690,603 573,232
Cash and cash equivalents at
beginning of year

2

2,786,845

2,213,613

Cash and cash equivalents at end of
year

2

3,477,448

2,786,845

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2025

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.12.25 31.12.24
£    £   
Profit before taxation 1,066,176 614,445
Depreciation charges 24,834 7,136
Finance income (56,240 ) (43,548 )
1,034,770 578,033
(Increase)/decrease in stocks (96,869 ) 120,381
Increase in trade and other debtors (243,623 ) (800,604 )
Increase in trade and other creditors 240,916 688,613
Cash generated from operations 935,194 586,423

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2025
31.12.25 1.1.25
£    £   
Cash and cash equivalents 3,477,448 2,786,845
Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 2,786,845 2,213,613


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.25 Cash flow At 31.12.25
£    £    £   
Net cash
Cash at bank and in hand 2,786,845 690,603 3,477,448
2,786,845 690,603 3,477,448
Total 2,786,845 690,603 3,477,448

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2025

1. STATUTORY INFORMATION

Sumgib Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertaking drawn up to 31 December 2025.

A subsidiary is an entity controlled by the group. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The acquisition method of accounting has been used to account for business combinations/reconstruction that result in the acquisition of the subsidiary of the group.

Accounting policies of subsidiaries are consistent with that of the group.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Significant judgements and estimates
In the application of the company's accounting policies, management is required to make judgements, estimates and assumptions about carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 if the revision affects that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below:

Trade and other receivables - The allowance for doubtful debts involves significant management judgement and review of individual receivables based on individual customer creditworthiness, current economic trends and analysis of historical bad debts.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2021, is being amortised evenly over its estimated useful life of three years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 20% on reducing balance
Furniture, fixtures and fittings - 33% on cost and 20% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Stock has been valued at the lower of cost and estimated selling price less costs to sell. In respect of work in progress, cost includes a relevant proportion of overheads according to the stage of manufacture or completion.

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued

Financial instruments
The group has chosen to adopt the requirements of sections 11 and 12 of FRS 102 in respect of the measurement and disclosure of financial instruments.

Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statements of financial position, bank overdrafts are shown within borrowings or current liabilities.

Impairment of financial assets
Financial assets, are assessed for indicators of impairment at the end of each reporting period. Financial assets are considered to be impaired when 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 of the investment have been affected.

For all financial assets, objective evidence of impairment could include:

- significant financial difficulty of the issuer or counterparty;
- breach of contract, such as a default or delinquency in interest or principal payments;
- it becoming probable that the borrower will enter bankruptcy or financial re-organisation; or
- the disappearance of an active market for that financial asset because of financial difficulties.

For certain categories of financial asset, such as trade debtors, assets that are assessed not to be impaired individually are, in addition, assessed for impairment on a collective basis. Objective evidence of impairment for a portfolio of trade debtors could include the company's past experience of collecting payments, an increase in the number of delayed payments in the portfolio past the average credit period, as well as observable changes in national or local economic conditions that correlate with default of trade debts.

For financial assets carried at amortised cost, the amount of the impairment loss recognised is the difference between the assets carrying amount and the present value of estimated future cash flows, discounted at the financial assets original effective interest rate.

For financial assets carried at cost, the amount of the impairment loss is measured as the difference between the asset's carrying amount and the present value of the estimated future cash flows discounted at the current market rate of return for a similar financial asset. Such impairment loss will not be reversed in subsequent periods.

For financial assets measured at amortised cost, if, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occuring after the impairment was recognised, the previously recognised impairment loss is reversed through profit or loss to the extent that the carrying amount at the date the impairment is reversed does not exceed the amortised cost had the impairment not been recognised.

Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost.

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

2. ACCOUNTING POLICIES - continued

Derivatives
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 the derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised as profit or loss in finance costs or finance income as appropriate, unless they are included in a hedging arrangement.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

31.12.25 31.12.24
£    £   
United Kingdom 30,417,760 23,473,929
Rest of the world 814,302 921,901
31,232,062 24,395,830

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

4. EMPLOYEES AND DIRECTORS
31.12.25 31.12.24
£    £   
Wages and salaries 766,240 621,897
Social security costs 6,907 5,135
Other pension costs 86,565 93,734
859,712 720,766

The average number of employees during the year was as follows:
31.12.25 31.12.24

Directors 2 2
Employees 15 15
17 17

The average number of employees by undertakings that were proportionately consolidated during the year was 17 (2024 - 17 ) .

31.12.25 31.12.24
£    £   
Directors' remuneration 56,870 59,543
Directors' pension contributions to money purchase schemes 46,000 46,500

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.25 31.12.24
£    £   
Depreciation - owned assets 24,834 7,136
Foreign exchange differences (3,958 ) 48,641

6. AUDITORS' REMUNERATION
31.12.25 31.12.24
£    £   
Fees payable to the company's auditors for the audit of the
company's financial statements

9,800

-

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.25 31.12.24
£    £   
Current tax:
UK corporation tax 283,300 154,288
Prior year tax adjustment - (16 )
Total current tax 283,300 154,272

Deferred tax (16,852 ) (792 )
Tax on profit 266,448 153,480

UK corporation tax has been charged at 25 % (2024 - 25 %).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.25 31.12.24
£    £   
Profit before tax 1,066,176 614,445
Profit multiplied by the standard rate of corporation tax in the UK of
25 % (2024 - 25 %)

266,544

153,611

Effects of:
Adjustments to tax charge in respect of previous periods - (16 )
Other (96 ) (115 )
Total tax charge 266,448 153,480

8. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


9. DIVIDENDS
31.12.25 31.12.24
£    £   
Dividend - paid in the year 132,854 75,720

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

10. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2025
and 31 December 2025 287,435
AMORTISATION
At 1 January 2025
and 31 December 2025 287,435
NET BOOK VALUE
At 31 December 2025 -
At 31 December 2024 -

11. TANGIBLE FIXED ASSETS

Group
Furniture,
fixtures
Plant and and
machinery fittings Totals
£    £    £   
COST
At 1 January 2025 952 60,598 61,550
Additions - 7,339 7,339
Disposals - (9,888 ) (9,888 )
At 31 December 2025 952 58,049 59,001
DEPRECIATION
At 1 January 2025 752 32,258 33,010
Charge for year 40 24,794 24,834
Eliminated on disposal - (9,888 ) (9,888 )
At 31 December 2025 792 47,164 47,956
NET BOOK VALUE
At 31 December 2025 160 10,885 11,045
At 31 December 2024 200 28,340 28,540

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

12. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2025
and 31 December 2025 1,295,053
NET BOOK VALUE
At 31 December 2025 1,295,053
At 31 December 2024 1,295,053

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

Middledale Foods Limited
Registered office: The Old Post Office, 41-43 Market Place, Chippenham, Wiltshire, England, SN15 3HR
Nature of business: Agents involved in the sale of food ingredients.
%
Class of shares: holding
Ordinary 100.00
31.12.25 31.12.24
£    £   
Aggregate capital and reserves 2,670,275 2,020,705
Profit for the year 798,424 459,408


13. STOCKS

Group
31.12.25 31.12.24
£    £   
Stocks 176,817 79,948

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.25 31.12.24 31.12.25 31.12.24
£    £    £    £   
Trade debtors 3,195,032 2,964,455 - -
Amounts owed by group undertakings - - 240,294 230,721
Directors' loan accounts 15,998 - 15,998 -
VAT 14,765 6,972 - -
Deferred tax asset 9,717 - - -
Prepayments 16,901 11,648 - -
3,252,413 2,983,075 256,292 230,721

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR - continued

Deferred tax asset
Group Company
31.12.25 31.12.24 31.12.25 31.12.24
£    £    £    £   
Other timing differences 12,479 - - -
Accelerated capital allowances (2,762 ) - - -
9,717 - - -

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.25 31.12.24 31.12.25 31.12.24
£    £    £    £   
Trade creditors 3,329,778 3,161,035 - -
Corporation tax 283,286 154,272 305 365
Social security and other taxes 46,605 28,590 - -
Net wages and pensions 1,984 97 - -
Directors' loan accounts 38,438 28,792 38,438 28,502
Accrued expenses 224,509 172,238 - -
3,924,600 3,545,024 38,743 28,867

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
31.12.25 31.12.24
£    £   
Within one year 19,200 10,080

17. FINANCIAL INSTRUMENTS

Derivative financial instruments - forward contracts
The group enters into forward foreign currency contracts to mitigate the exchange rate risk for certain foreign currency payables. The company has committed to draw down facilities with its bankers Barclays for euros.

At 31 December 2025, there were EURO forward foreign currency contracts in place which all matured within nine months of the period end amounting to €2,269,479 (At 31 December 2024, there were Euro forward foreign currency contracts in place which all matured within nine months of the year end amounting to €2,485,536).

The forward currency contracts are measured at fair value, which is determined using valuation techniques that utilise observable inputs. The key inputs used in valuing the derivatives are forward exchange rates for GBP:EUR. Management do not consider the fair value of the contracts to be materially different to the amortised cost and therefore no fair value gains or losses have been recognised.

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

18. PROVISIONS FOR LIABILITIES

Group
31.12.25 31.12.24
£    £   
Deferred tax
Accelerated capital allowances - 7,135

Group
Deferred
tax
£   
Balance at 1 January 2025 7,135
Credit to Statement of Comprehensive Income during year (16,852 )
Balance at 31 December 2025 (9,717 )

19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.25 31.12.24
value: £    £   
735 Ordinary £1 735 735

20. RESERVES

Group
Retained Share
earnings premium Totals
£    £    £   

At 1 January 2025 2,225,255 100,259 2,325,514
Profit for the year 799,728 799,728
Dividends (132,854 ) (132,854 )
At 31 December 2025 2,892,129 100,259 2,992,388

Company
Retained Share
earnings premium Totals
£    £    £   

At 1 January 2025 1,499,603 100,259 1,599,862
Profit for the year 150,159 150,159
Dividends (132,854 ) (132,854 )
At 31 December 2025 1,516,908 100,259 1,617,167

Retained earnings - Includes all current and prior period retained profits and losses.

Share premium - Includes any premium received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

Sumgib Holdings Limited (Registered number: 11630883)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2025

21. RELATED PARTY DISCLOSURES

During the year, a total of key management personnel compensation of £ 98,043 (2024 - £ 106,043 ) was paid.

22. ULTIMATE CONTROLLING PARTY

The controlling party is Mrs S A Summers.