Company registration number 05870085 (England and Wales)
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Monetta LLP
Chartered Accountants
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
COMPANY INFORMATION
Director
Mr JR Hooson
Company number
05870085
Registered office
Custom Complex
Yardley Road
Kirkby
Liverpool
Merseyside
L33 7SS
Auditor
Monetta LLP
110-114 Duke Street
Liverpool
L1 5AG
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 30
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -

The director presents the strategic report for the year ended 31 August 2025.

Principal activities

The principal activity remained the management of the group's activities in the manufacture and sale of double glazed units to the UK glass window and conservatory industry. The director is not aware, at the date of this report of any likely major changes in the group's activities in the next year.

Review of the business

The economic and trading conditions encountered by the group remain challenging.

 

In the light of these, the director considers the results for the period and the financial position at the year end to be satisfactory.

 

The group recognises the importance of its environmental responsibilities, monitors its impact on the environment and designs and implements policies to reduce any damage that might be caused by its activities. The group operates in accordance with policies and initiatives designed to minimise its impact on the environment and these include safe disposal of manufacturing waste, recycling and reducing energy consumption.

Principal risks and uncertainties

Competitive pressure in the UK is a continuing risk for the group which could result in it losing sales to its key competitors. The group manages this risk by providing added value services to its customers, having fast response times not only in supplying products but in handling all customer queries, and by maintaining strong relationships with customers.

 

The group imports a small proportion of its components and these purchases are made in Euros and it is therefore exposed to the movement in the Euro to Pound exchange rate.

 

The director confirms that in accordance with the Companies Act 2006, he has considered and reviewed the provisions relating to the financial risk management and policies of the group. As a result of the review, the director has concluded that the group will be able to continue funding its activities through its retained profits and cash flows from ongoing activities.

Key performance indicators

Given the uncomplicated nature of the business operations the director considers turnover, profit and net assets to be the Key Performance Indicators. Full details of these numbers are clearly set out in the financial statements and enable an assessment of the development, performance and position of the group and company to be made.

On behalf of the board

Mr JR Hooson
Director
16 March 2026
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -

The director presents his annual report and financial statements for the year ended 31 August 2025.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £78,085. The director does not recommend payment of a final dividend.

 

During the year, "gifts to trusts" were made to the Custom Glass Employee Ownership Trust, its ultimate parent undertaking, amounting to a total distribution to the trust of £10,611,960.

 

The payment was structured as a gift and was made without consideration.

 

The transaction was approved by the Board and has been reflected in the financial statements as a distribution to the parent undertaking.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

Mr JR Hooson
Research and development

The company continues to invest in research, development and innovation. This has resulted in a number of updates to existing products. The directors regard R&D investment as necessary for continuing success in the medium to long term future.

Future developments

The director anticipates continued growth in the group's business and profits as the group seeks to build upon its investments in technology and quality control.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

United Kingdom company law requires the director to prepare financial statements for each financial year. Under that law, the director has elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.

In preparing these financial statements, the director is required to:

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

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

Medium-sized companies exemption

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

On behalf of the board
Mr JR Hooson
Director
16 March 2026
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRABCO 620 LIMITED
- 4 -
Opinion

We have audited the financial statements of Brabco 620 Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BRABCO 620 LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's 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:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.

 

We identified the laws and regulations applicable to the company through discussions with the directors and other management, and from our commercial knowledge and experience of the sectors in which the company operates.

 

We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including relevant legislation such as the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BRABCO 620 LIMITED
- 6 -

We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting relevant correspondence and, identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud and, considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

 

To address the risk of fraud through management bias and override of controls, we performed analytical procedures to identify any unusual or unexpected relationships, tested journal entries to identify unusual transactions and, assessed whether judgements and assumptions made in determining accounting estimates were indicative of potential bias.

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to agreeing financial statement disclosures to underlying supporting documentation, reading the minutes of meetings of those charged with governance, enquiring of management as to actual and potential litigation and claims and, reviewing correspondence with relevant authorities.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

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

Mr Keith Miller (Senior Statutory Auditor)
For and on behalf of Monetta LLP, Statutory Auditor
Chartered Accountants
110-114 Duke Street
Liverpool
L1 5AG
16 March 2026
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
2025
2024
as restated
Notes
£
£
Turnover
3
15,497,176
14,708,975
Cost of sales
(8,600,254)
(8,042,067)
Gross profit
6,896,922
6,666,908
Administrative expenses
(3,278,893)
(4,044,772)
Other operating income
15,416
12,200
Operating profit
4
3,633,445
2,634,336
Interest receivable and similar income
7
218,056
246,300
Interest payable and similar expenses
8
(2,897)
(12,162)
Profit before taxation
3,848,604
2,868,474
Tax on profit
9
(747,893)
(928,574)
Profit for the financial year
27
3,100,711
1,939,900
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
GROUP BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 8 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
13
2,305,899
2,745,692
2,305,899
2,745,692
Current assets
Stocks
16
412,622
412,145
Debtors
17
3,165,712
3,841,143
Cash at bank and in hand
1,711,374
8,424,399
5,289,708
12,677,687
Creditors: amounts falling due within one year
18
(2,414,716)
(2,404,634)
Net current assets
2,874,992
10,273,053
Total assets less current liabilities
5,180,891
13,018,745
Creditors: amounts falling due after more than one year
19
(599,320)
(753,621)
Provisions for liabilities
Deferred tax liability
23
208,553
302,772
(208,553)
(302,772)
Net assets
4,373,018
11,962,352
Capital and reserves
Called up share capital
26
100
100
Profit and loss reserves
27
4,372,918
11,962,252
Total equity
4,373,018
11,962,352

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved and signed by the director and authorised for issue on 16 March 2026
16 March 2026
Mr JR Hooson
Director
Company registration number 05870085 (England and Wales)
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
14
5,211,476
3,356,785
Current assets
Debtors
17
-
0
4,352,953
Cash at bank and in hand
149
158
149
4,353,111
Creditors: amounts falling due within one year
18
(4,658,959)
(7,157,961)
Net current liabilities
(4,658,810)
(2,804,850)
Total assets less current liabilities
552,666
551,935
Creditors: amounts falling due after more than one year
19
(550,000)
(550,000)
Net assets
2,666
1,935
Capital and reserves
Called up share capital
26
100
100
Profit and loss reserves
27
2,566
1,835
Total equity
2,666
1,935

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £10,690,776 (2024 - £133,952 profit).

The financial statements were approved and signed by the director and authorised for issue on 16 March 2026
16 March 2026
Mr JR Hooson
Director
Company registration number 05870085 (England and Wales)
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 August 2024:
Balance at 1 September 2023
100
10,156,212
10,156,312
Year ended 31 August 2024:
Profit and total comprehensive income
-
1,939,900
1,939,900
Dividends
10
-
(133,860)
(133,860)
Balance at 31 August 2024
100
11,962,252
11,962,352
Year ended 31 August 2025:
Profit and total comprehensive income
-
3,100,711
3,100,711
Dividends
10
-
(78,085)
(78,085)
Distributions to parent trust
10
-
(10,611,960)
(10,611,960)
Balance at 31 August 2025
100
4,372,918
4,373,018
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 August 2024:
Balance at 1 September 2023
100
1,743
1,843
Year ended 31 August 2024:
Profit and total comprehensive income for the year
-
133,952
133,952
Dividends
10
-
(133,860)
(133,860)
Balance at 31 August 2024
100
1,835
1,935
Year ended 31 August 2025:
Profit and total comprehensive income
-
10,690,776
10,690,776
Dividends
10
-
(78,085)
(78,085)
Distributions to parent trust
10
-
(10,611,960)
(10,611,960)
Balance at 31 August 2025
100
2,566
2,666
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 12 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
33
5,052,966
3,794,538
Interest paid
(2,897)
(12,162)
Income taxes paid
(858,970)
(890,673)
Net cash inflow from operating activities
4,191,099
2,891,703
Investing activities
Purchase of tangible fixed assets
(224,521)
(420,013)
Proceeds from disposal of tangible fixed assets
1,290
10,000
Interest received
218,056
246,300
Net cash used in investing activities
(5,175)
(163,713)
Financing activities
Payment of finance leases obligations
(208,904)
(203,609)
Dividends and distributions paid to equity shareholders
(10,690,045)
(133,860)
Net cash used in financing activities
(10,898,949)
(337,469)
Net (decrease)/increase in cash and cash equivalents
(6,713,025)
2,390,521
Cash and cash equivalents at beginning of year
8,424,399
6,033,878
Cash and cash equivalents at end of year
1,711,374
8,424,399
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 13 -
1
Accounting policies
Company information

Brabco 620 Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Custom Complex, Yardley Road, Kirkby, Liverpool, Merseyside, L33 7SS.

 

The group consists of Brabco 620 Limited and all of its subsidiaries.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Prior period error

During the year, the directors reconsidered the apportionment of payroll costs between cost of sales and administrative expenses. Accordingly the comparative figures have been restated by an increase in administrative wages of £849,606 and a reduction in cost of sales.

1.3
Business combinations

Business combinations are accounted for using the acquisition method. The cost of a business combination is measured as the fair value of the consideration transferred. Identifiable assets acquired and liabilities assumed are measured at fair value at the acquisition date. Any excess of consideration over the fair value of net assets acquired is recognised as goodwill.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Brabco 620 Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 August 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.5
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 14 -
1.6
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the group's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

 

Goodwill of £1,395,441 arose on an acquisition in the year ended 31 August 2015. The asset was amortised at £69,772 per annum on a straight-line basis over 20 years. At 1 September 2024, accumulated amortisation amounted to £697,720. Following a review of the recoverable amount of the related cash-generating unit at 31 August 2024, the remaining carrying value of £697,721 was fully impaired and recognised as an expense in administrative costs.

 

Accordingly, no goodwill was carried in the balance sheet at 31 August 2025 (2024: £nil).

1.8
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold buildings
2% on cost
Plant and equipment
20% on cost
Motor vehicles
20% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 15 -
1.9
Fixed asset investments

Shares in group companies are stated at cost less impairment.

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

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -
1.13
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

1.14
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.15
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 17 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.17
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.18
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.19
Government grants

Government grants relating to tangible fixed assets are treated as deferred income and credited to the Income Statement in equal installments over the anticipated useful lives of the assets to which the grants relate.

1.20
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -
1.21

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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

1.22

Employee ownership trust

The Company established Custom Glass Employee Ownership Trust with the objective of ensuring that shares in the company are held by the Trustees for the benefit of the company's employees and for those employees to have an interest in the company's business. a voice in its operations and a share in its profits.

The distributions made by the company to the Trust are treated as gift payments so that the Trust can meet its obligations.

1.23

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.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of double glazing units
15,497,176
14,708,975
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
15,497,176
14,708,975
2025
2024
£
£
Other revenue
Commissions received
3,214
-
Grants received
1,962
1,960
Rental income
10,240
10,240
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 19 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(243)
-
Government grants
(1,962)
(1,960)
Fees payable to the group's auditor for the audit of the group's financial statements
15,500
14,000
Other non audit services
17,948
10,850
Depreciation of tangible fixed assets
377,815
330,379
Depreciation of tangible fixed assets under higher purchase contracts
285,498
285,498
Profit on disposal of tangible fixed assets
(289)
-
Amortisation of intangible assets
-
69,772
Impairment of intangible assets
-
0
697,721
Operating lease charges
8,688
22,694
5
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
2
2
1
1
133
124
-
-
Total
135
126
1
1

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,018,482
3,583,145
-
0
-
0
Social security costs
426,963
325,140
-
-
Pension costs
116,723
106,285
-
0
-
0
4,562,168
4,014,570
-
0
-
0
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 20 -
6
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
192,755
94,227
Company pension contributions to defined contribution schemes
38,989
41,753
231,744
135,980
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
218,056
246,300
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
218,056
246,300
8
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
6,867
12,162
Other interest
(3,970)
-
Total finance costs
2,897
12,162
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,071,861
960,847
Adjustments in respect of prior periods
(229,749)
-
0
Total current tax
842,112
960,847
Deferred tax
Origination and reversal of timing differences
(94,219)
(32,273)
Total tax charge
747,893
928,574
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
9
Taxation
(Continued)
- 21 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
3,848,604
2,868,474
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
962,151
717,119
Tax effect of expenses that are not deductible in determining taxable profit
110,273
244,218
Tax effect of income not taxable in determining taxable profit
(563)
(490)
Change in unrecognised deferred tax assets
(94,219)
(32,273)
Research and development tax credit
(229,749)
-
0
Taxation charge
747,893
928,574
10
Dividends
2025
2024
2025
2024
Recognised as distributions to equity holders:
Per share
Per share
Total
Total
£
£
£
£
Ordinary A
Interim paid
1.00
1.00
78,085
133,860
Ordinary B
Interim paid
1.00
1.00
-
-
Total dividends
Interim dividends paid
78,085
133,860
2025
2,024
£
£
Distributions to parent trust
Amounts paid
10,611,960
-
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 22 -
11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Goodwill
12
-
697,721
Recognised in:
Administrative expenses
-
697,721

The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.

12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
1,395,441
Amortisation and impairment
At 1 September 2024 and 31 August 2025
1,395,441
Carrying amount
At 31 August 2025
-
0
At 31 August 2024
-
0

More information on impairment movements in the year is given in note 16.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 23 -
13
Tangible fixed assets
Group
Freehold buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 September 2024
2,049,704
6,066,085
1,011,362
9,127,151
Additions
-
0
197,915
26,606
224,521
Disposals
-
0
(7,800)
(8,750)
(16,550)
At 31 August 2025
2,049,704
6,256,200
1,029,218
9,335,122
Depreciation and impairment
At 1 September 2024
705,050
5,142,309
534,100
6,381,459
Depreciation charged in the year
40,994
454,951
167,368
663,313
Eliminated in respect of disposals
-
0
(7,799)
(7,750)
(15,549)
At 31 August 2025
746,044
5,589,461
693,718
7,029,223
Carrying amount
At 31 August 2025
1,303,660
666,739
335,500
2,305,899
At 31 August 2024
1,344,654
923,776
477,262
2,745,692
The company had no tangible fixed assets at 31 August 2025 or 31 August 2024.

Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
171,943
386,407
-
0
-
0
Motor vehicles
35,523
106,557
-
0
-
0
207,466
492,964
-
-
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
5,211,476
3,356,785
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
14
Fixed asset investments
(Continued)
- 24 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024
3,356,785
Additions
1,854,691
At 31 August 2025
5,211,476
Carrying amount
At 31 August 2025
5,211,476
At 31 August 2024
3,356,785
15
Subsidiaries

Details of the company's subsidiaries at 31 August 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Custom Glass Limited
Custom Complex, Yardley Road, Kirkby, L33 7SS
Ordinary
100.00
Custom Glass Group Holdings Limited
Custom Complex, Yardley Road, Kirkby, L33 7SS
Ordinary
100.00

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
383,229
371,482
-
-
Work in progress
29,393
40,663
-
-
412,622
412,145
-
-
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,022,879
3,126,424
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
-
0
3,852,953
Other debtors
501
500,100
-
0
500,000
Prepayments and accrued income
142,332
214,619
-
0
-
0
3,165,712
3,841,143
-
4,352,953
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
21
152,339
208,904
-
0
-
0
Trade creditors
976,393
891,593
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
4,658,959
7,157,961
Corporation tax payable
535,228
552,086
-
0
-
0
Other taxation and social security
593,406
572,804
-
0
-
0
Government grants
24
1,960
1,960
-
0
-
0
Other creditors
4,787
6,833
-
0
-
0
Accruals and deferred income
150,603
170,454
-
0
-
0
2,414,716
2,404,634
4,658,959
7,157,961
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
21
-
0
152,339
-
0
-
0
Other borrowings
20
550,000
550,000
550,000
550,000
Government grants
24
49,320
51,282
-
0
-
0
599,320
753,621
550,000
550,000
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Preference shares
550,000
550,000
550,000
550,000
Payable after one year
550,000
550,000
550,000
550,000
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
21
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
152,339
208,904
-
0
-
0
Non-current liabilities
-
0
152,339
-
0
-
0
152,339
361,243
-
-
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
152,339
208,904
-
0
-
0
In two to five years
-
0
152,339
-
0
-
0
152,339
361,243
-
-

Finance leases represent hire purchase agreements entered into for two items of plant and a motor vehicle.

 

The group’s obligations under hire purchase and finance lease agreements are secured on the assets to which the agreements relate.

22
Operating lease commitments
As lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
8,688
8,688
-
-
Years 2-5
-
8,688
-
-
8,688
17,376
-
-
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 27 -
23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
208,553
302,772
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 September 2024
302,772
-
Credit to profit or loss
(94,219)
-
Liability at 31 August 2025
208,553
-
24
Government grants
Group
Company
2025
2024
2025
2024
£
£
£
£
Arising from government grants
51,280
53,242
-
-

Deferred income is included in the financial statements as follows:

Current liabilities
1,960
1,960
-
0
-
0
Non-current liabilities
49,320
51,282
-
0
-
0
51,280
53,242
-
-
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
116,723
106,285

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 28 -
26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
50
50
50
50
Ordinary B of £1 each
50
50
50
50
100
100
100
100
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference A of £1 each
400,000
400,000
400,000
400,000
Preference B of £1 each
150,000
150,000
150,000
150,000
550,000
550,000
550,000
550,000
Preference shares classified as liabilities
550,000
550,000
27
Profit and loss reserves
Group
Company
2025
2024
2025
2024
as restated
as restated
£
£
£
£
At the beginning of the year
11,962,252
10,156,212
1,835
1,743
Profit for the year
3,100,711
1,939,900
10,690,776
133,952
Dividends
(78,085)
(133,860)
(78,085)
(133,860)
Distributions to parent trust
(10,611,960)
-
(10,611,960)
-
At the end of the year
4,372,918
11,962,252
2,566
1,835
28
Prior period adjustment
Reconciliation of changes in equity - group
The prior period adjustments do not give rise to any effect upon equity.
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
28
Prior period adjustment
(Continued)
- 29 -
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior year
Direct labour costs
(749,263)
Social security costs
(88,802)
Staff pension costs defined contribution
(11,541)
Wages and salaries
747,456
Social security costs
76,851
Staff pension costs defined contribution
11,541
Directors' social security costs
11,952
Legal and professional fees
1,806
Total adjustments
-
Profit as previously reported
1,939,900
Profit as adjusted
1,939,900
29
Employee ownership

On 24 March 2025, 100 percent of the issued share capital of the company was acquired by the Custom Glass Employee Ownership Trust for a total consideration of £30,699,700. The Trust holds shares for the future benefit of the company's employees.

 

The acquisition included deferred consideration of £20,741,700, payable in quarterly installments of £500,000.

During the year a gift of £10,611,960 was made by the company to the trust to finance payment consideration and associated costs.

 

At the balance sheet date the deferred consideration payable by the Trust was £20,241,700.

30
Related party transactions
Remuneration of key management personnel

During the year, a total of key management personnel compensation of £231,744 was paid.

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Interest free loan
-
500,000
Company
Other related parties
-
500,000
BRABCO 620 LIMITED
CUSTOM GLASS GROUP
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 30 -
31
Directors' transactions

Dividends totalling £78,085 (2024 - £133,860) were paid in the year in respect of shares held by the company's directors.

32
Controlling party

The company was controlled by P J Finnegan and J R Hooson, who is the sole director, from the start of the year to the 24th March 2025, when the shareholders entered into an agreement to sell their shares to the Custom Glass Employee Ownership Trust.

 

From this point the ultimate controlling party is the board of Trustees of the Custom Glass Employee Ownership Trust, which includes J R Hooson.

33
Cash generated from group operations
2025
2024
£
£
Profit after taxation
3,100,711
1,939,900
Adjustments for:
Taxation charged
747,893
928,574
Finance costs
2,897
12,162
Investment income
(218,056)
(246,300)
Gain on disposal of tangible fixed assets
(289)
-
Amortisation and impairment of intangible assets
-
767,493
Depreciation and impairment of tangible fixed assets
663,313
615,877
Movements in working capital:
(Increase)/decrease in stocks
(477)
137,456
Decrease/(increase) in debtors
675,431
(603,386)
Increase in creditors
83,505
244,722
Decrease in deferred income
(1,962)
(1,960)
Cash generated from operations
5,052,966
3,794,538
34
Analysis of changes in net funds - group
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
8,424,399
(6,713,025)
1,711,374
Borrowings excluding overdrafts
(550,000)
-
(550,000)
Obligations under finance leases
(361,243)
208,904
(152,339)
7,513,156
(6,504,121)
1,009,035
2025-08-312024-09-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr JR Hoosonfalse05870085bus:Consolidated2024-09-012025-08-31058700852024-09-012025-08-3105870085bus:Director12024-09-012025-08-3105870085bus:RegisteredOffice2024-09-012025-08-31058700852025-08-3105870085bus:Consolidated2025-08-3105870085bus:Consolidated2023-09-012024-08-31058700852023-09-012024-08-3105870085bus:Consolidated2024-08-3105870085core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-08-3105870085core:PlantMachinerybus:Consolidated2025-08-3105870085core:MotorVehiclesbus:Consolidated2025-08-3105870085core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3105870085core:PlantMachinerybus:Consolidated2024-08-3105870085core:MotorVehiclesbus:Consolidated2024-08-31058700852024-08-3105870085core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-3105870085core:CurrentFinancialInstrumentsbus:Consolidated2024-08-3105870085core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-08-3105870085core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3105870085core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3105870085core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3105870085core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3105870085core:ShareCapitalbus:Consolidated2025-08-3105870085core:ShareCapitalbus:Consolidated2024-08-3105870085core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-3105870085core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-08-3105870085core:ShareCapital2025-08-3105870085core:ShareCapital2024-08-3105870085core:RetainedEarningsAccumulatedLosses2025-08-3105870085core:RetainedEarningsAccumulatedLosses2024-08-3105870085core:ShareCapitalbus:Consolidated2023-08-31058700852023-08-3105870085core:ShareCapital2023-08-3105870085core:RetainedEarningsAccumulatedLosses2023-08-3105870085bus:Consolidated2023-08-3105870085core:Goodwill2024-09-012025-08-3105870085core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3105870085core:PlantMachinery2024-09-012025-08-3105870085core:MotorVehicles2024-09-012025-08-3105870085core:UKTaxbus:Consolidated2024-09-012025-08-3105870085core:UKTaxbus:Consolidated2023-09-012024-08-3105870085core:Goodwillbus:Consolidated2024-08-3105870085core:Goodwillbus:Consolidated2025-08-3105870085core:Goodwillbus:Consolidated2024-08-3105870085core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3105870085core:PlantMachinerybus:Consolidated2024-08-3105870085core:MotorVehiclesbus:Consolidated2024-08-3105870085bus:Consolidated2024-08-3105870085core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-012025-08-3105870085core:PlantMachinerybus:Consolidated2024-09-012025-08-3105870085core:MotorVehiclesbus:Consolidated2024-09-012025-08-3105870085core:PlantMachinery2025-08-3105870085core:PlantMachinery2024-08-3105870085core:MotorVehicles2025-08-3105870085core:MotorVehicles2024-08-3105870085core:Subsidiary12024-09-012025-08-3105870085core:Subsidiary22024-09-012025-08-3105870085core:Subsidiary112024-09-012025-08-3105870085core:Subsidiary222024-09-012025-08-3105870085core:CurrentFinancialInstrumentsbus:Consolidated2025-08-3105870085core:CurrentFinancialInstruments2025-08-3105870085core:CurrentFinancialInstruments2024-08-3105870085core:CurrentFinancialInstrumentsbus:Consolidated12025-08-3105870085core:CurrentFinancialInstrumentsbus:Consolidated12024-08-3105870085core:CurrentFinancialInstruments22025-08-3105870085core:CurrentFinancialInstruments22024-08-3105870085core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-3105870085core:Non-currentFinancialInstrumentsbus:Consolidated2024-08-3105870085core:Non-currentFinancialInstruments2025-08-3105870085core:Non-currentFinancialInstruments2024-08-3105870085core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-08-3105870085core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-08-3105870085core:WithinOneYearbus:Consolidated2025-08-3105870085core:WithinOneYearbus:Consolidated2024-08-3105870085core:WithinOneYear2025-08-3105870085core:WithinOneYear2024-08-3105870085core:BetweenTwoFiveYearsbus:Consolidated2025-08-3105870085core:BetweenTwoFiveYearsbus:Consolidated2024-08-3105870085core:BetweenTwoFiveYears2025-08-3105870085core:BetweenTwoFiveYears2024-08-3105870085bus:PrivateLimitedCompanyLtd2024-09-012025-08-3105870085bus:FRS1022024-09-012025-08-3105870085bus:Audited2024-09-012025-08-3105870085bus:ConsolidatedGroupCompanyAccounts2024-09-012025-08-3105870085bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP