Company Registration No. 07278050 (England and Wales)
PRIMA BAKERIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PRIMA BAKERIES LIMITED
COMPANY INFORMATION
Directors
Mr A Bray
Mrs L Norton
Company number
07278050
Registered office
Wheal Rose
Scorrier
Redruth
England
TR16 5BX
Auditor
TC Group
Vivian House
Newham Road
Truro
Cornwall
United Kingdom
TR1 2DP
PRIMA BAKERIES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
12 - 13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
17 - 41
PRIMA BAKERIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -
The directors present the strategic report for the year ended 31 August 2025.
Fair review of the business
The Directors are pleased to announce that sales have broken through the £15m level and that a profit before tax for the year of £1,247,759 (2024: £2,158,930) was achieved.
The core operation of the company remains the production of bakery items, in particular Cornish Pasties, speciality flavour pasties and other savoury food items such as sausage rolls and slices. In September 2024, the group acquired the share capital of biscuit manufacturer Furniss of Cornwall Limited. This has allowed the Group to expand its offerings to its customer base.
In addition to the acquisition of Furniss the group also invested circa £1m to open a second production facility at Cornish Premier Pasties and now operates from four production sites run by experienced management teams. Inter site transport allows for efficient movement of raw materials and finished goods; group buying power has helped to limit the impact of inflationary pressures experienced during the period. Cross selling to each site’s customers has maximised sales growth and reinforced customer relationships.
The company’s brand strength, product range and quality and high levels of customer service has resulted in increased demand for its products resulting in a continued sales growth from 2024. This growth has continued in 2026. Turnover will break though £18m in the current financial year. The company concentrates its sales efforts on customers from which it is able to generate sustainable profit margins; no customer exceeds 15% of turnover. Despite the sales growth achieved, there remains great demand for the company’s products with no shortage of potential new customers.
The group completed its first anniversary of being an Employee Owned Trust in December 2024. This allowed a discretionary bonus to be paid to all qualifying employees allowing them to benefit from Group’s success. The group continues to be the fourth largest manufacturer of Cornish Pasties in the UK.
Principal risks and uncertainties
There are many external risks beyond the control of the company. These include market conditions, raw material inflation, labour availability, competitor activity and consumer confidence. The company’s growth over recent years demonstrates the Group’s resilience and is testament to its investment in product quality and business management. The Directors and the company’s management monitor all aspects of business performance on a daily basis to ensure continued and sustainable profit margins.
Key performance indicators
The group’s key focus is on profit margins and EBITDA. Wage costs as a percentage of sales are monitored on a weekly basis by the directors along with sales per man hour to determine efficiency and productivity. Profitability on an individual product line basis is monitored regularly to ensure margin contribution.
PRIMA BAKERIES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Mrs L Norton
Director
22 May 2026
PRIMA BAKERIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 August 2025.
Principal activities
The principal activity of the company and group continued to be that of the production of bakery items.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
During the prior year ordinary dividends of £38,370 were paid.
Distributions paid to the Employee Ownership Trust in the year were £340,000 (2024: £986,024).
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr A Bray
Mrs L Norton
Mr. M Norton
(Deceased 26 November 2024)
Future developments
The group will continue to focus on producing high quality food items for its customers in a profitable and sustainable way. As demand continues, further production capacity will be sought to maintain customer supply and business growth.
Auditor
In accordance with the company's articles, a resolution proposing that TC Group be reappointed as auditor of the group will be put at a General Meeting.
PRIMA BAKERIES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report 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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mrs L Norton
Director
22 May 2026
PRIMA BAKERIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRIMA BAKERIES LIMITED
- 5 -
Opinion
We have audited the financial statements of Prima Bakeries 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 August 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
PRIMA BAKERIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRIMA BAKERIES LIMITED
- 6 -
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
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 strategic report and the directors' report.
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 directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
PRIMA BAKERIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRIMA BAKERIES LIMITED
- 7 -
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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.
Our approach was as follows:
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;
We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;
We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;
We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.
PRIMA BAKERIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRIMA BAKERIES LIMITED
- 8 -
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-and-guidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-of-auditors-responsibilities-for-audit.aspx. This description forms part of our auditor’s 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 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 company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
James Pearce (Senior Statutory Auditor)
For and on behalf of TC Group
27 May 2026
Chartered Accountants
Statutory Auditor
Vivian House
Newham Road
Truro
Cornwall
United Kingdom
TR1 2DP
PRIMA BAKERIES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
16,422,364
13,078,159
Cost of sales
(11,582,414)
(9,125,239)
Gross profit
4,839,950
3,952,920
Distribution costs
(58,881)
Administrative expenses
(3,522,643)
(1,706,257)
Other operating income
40,046
2,636
Operating profit
5
1,298,472
2,249,299
Interest receivable and similar income
9
1,565
3,659
Interest payable and similar expenses
10
(52,278)
(94,028)
Profit before taxation
1,247,759
2,158,930
Tax on profit
11
(344,073)
(628,334)
Profit for the financial year
903,686
1,530,596
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.
PRIMA BAKERIES LIMITED
GROUP BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
14
1,622,555
1,929,197
Tangible assets
15
1,861,335
748,802
3,483,890
2,677,999
Current assets
Stocks
18
1,029,263
716,034
Debtors
19
2,015,599
1,788,569
Cash at bank and in hand
604,068
973,429
3,648,930
3,478,032
Creditors: amounts falling due within one year
20
(1,670,280)
(1,949,573)
Net current assets
1,978,650
1,528,459
Total assets less current liabilities
5,462,540
4,206,458
Creditors: amounts falling due after more than one year
21
(210,589)
(59,400)
Provisions for liabilities
Provisions
24
495,076
8,509
Deferred tax liability
25
213,935
159,298
(709,011)
(167,807)
Net assets
4,542,940
3,979,251
Capital and reserves
Called up share capital
28
191
188
Share premium account
29
99,940
99,940
Capital redemption reserve
30
60
60
Profit and loss reserves
4,442,749
3,879,063
Total equity
4,542,940
3,979,251
PRIMA BAKERIES LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2025
31 August 2025
- 11 -
The financial statements were approved by the board of directors and authorised for issue on 22 May 2026 and are signed on its behalf by:
22 May 2026
Mrs L Norton
Director
PRIMA BAKERIES LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
15
269,200
284,357
Investments
16
5,055,061
5,055,060
5,324,261
5,339,417
Current assets
Stocks
18
161,301
174,613
Debtors
19
840,409
417,985
Cash at bank and in hand
297,275
354,387
1,298,985
946,985
Creditors: amounts falling due within one year
20
(5,314,471)
(5,014,138)
Net current liabilities
(4,015,486)
(4,067,153)
Total assets less current liabilities
1,308,775
1,272,264
Creditors: amounts falling due after more than one year
21
(150,000)
-
Provisions for liabilities
Provisions
24
11,737
8,509
Deferred tax liability
25
46,149
55,016
(57,886)
(63,525)
Net assets
1,100,889
1,208,739
Capital and reserves
Called up share capital
28
191
188
Share premium account
29
99,940
99,940
Capital redemption reserve
30
60
60
Profit and loss reserves
1,000,698
1,108,551
Total equity
1,100,889
1,208,739
As permitted by s408 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 £232,147 (2024 - £1,183,580 profit).
PRIMA BAKERIES LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2025
31 August 2025
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 22 May 2026 and are signed on its behalf by:
22 May 2026
Mrs L Norton
Director
Company Registration No. 07278050
PRIMA BAKERIES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 14 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 September 2023
140
99,940
60
3,372,861
3,473,001
Year ended 31 August 2024:
Profit and total comprehensive income for the year
-
-
-
1,530,596
1,530,596
Issue of share capital
28
48
-
-
48
Dividends
12
-
-
-
(1,024,394)
(1,024,394)
Balance at 31 August 2024
188
99,940
60
3,879,063
3,979,251
Year ended 31 August 2025:
Profit and total comprehensive income for the year
-
-
-
903,686
903,686
Issue of share capital
28
3
-
-
3
Dividends
12
-
-
-
(340,000)
(340,000)
Balance at 31 August 2025
191
99,940
60
4,442,749
4,542,940
PRIMA BAKERIES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 15 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 September 2023
140
99,940
60
949,365
1,049,505
Year ended 31 August 2024:
Profit and total comprehensive income for the year
-
-
-
1,183,580
1,183,580
Issue of share capital
28
48
-
-
48
Dividends
12
-
-
-
(1,024,394)
(1,024,394)
Balance at 31 August 2024
188
99,940
60
1,108,551
1,208,739
Year ended 31 August 2025:
Profit and total comprehensive income for the year
-
-
-
232,147
232,147
Issue of share capital
28
3
-
-
3
Dividends
12
-
-
-
(340,000)
(340,000)
Balance at 31 August 2025
191
99,940
60
1,000,698
1,100,889
PRIMA BAKERIES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
35
2,298,885
1,972,842
Interest paid
(52,278)
(94,028)
Income taxes paid
(363,768)
(569,455)
Net cash inflow from operating activities
1,882,839
1,309,359
Investing activities
Purchase of business
64,479
-
Purchase of tangible fixed assets
(1,020,476)
(176,957)
Proceeds on disposal of tangible fixed assets
301
699
Purchase of subsidiaries
(17,364)
-
Interest received
1,565
3,659
Net cash used in investing activities
(971,495)
(172,599)
Financing activities
Proceeds from issue of shares
3
48
Repayment of bank loans
(900,000)
(773,439)
Payment of finance leases obligations
(40,708)
(29,750)
Dividends paid to equity shareholders
(340,000)
(1,024,394)
Net cash used in financing activities
(1,280,705)
(1,827,535)
Net decrease in cash and cash equivalents
(369,361)
(690,775)
Cash and cash equivalents at beginning of year
973,429
1,664,204
Cash and cash equivalents at end of year
604,068
973,429
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 17 -
1
Accounting policies
Company information
Prima Bakeries Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Wheal Rose, Scorrier, Redruth, England, TR16 5BX.
The group consists of Prima Bakeries Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Prima Bakeries Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 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.
1.4
Going concern
On the basis of the cash position as at the date of approval of the financial statements, and the forecasted cashflows and financial performance for the group, the directors believe that the group will have sufficient cash reserves and available facilities in order to meet its debts as and when they fall due in the foreseeable future and for a minimum period of 12 months following approval of the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when all the following conditions are satisfied:
the Group has transferred the significant risks and rewards of the ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Interest income is recognised in profit or loss using the effective interest method.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 19 -
1.6
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 10 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.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
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:
Leasehold land and buildings
10 - 11 years straight line
Plant and equipment
10% straight line & 10 - 20% reducing balance
Fixtures and fittings
10% straight line & 20 - 33% reducing balance
Computers
20 - 33% reducing balance
Motor vehicles
15% straight line & 20 - 25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 20 -
1.9
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.
1.10
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.
1.11
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.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 21 -
1.12
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.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 22 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
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.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 23 -
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
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.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 24 -
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.19
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.
1.20
Finance costs are charged to the profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
The directors do not believe there are any critical judgements that have been made in applying the company's accounting policies.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 25 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Goodwill amortisation period
The amortisation period for the goodwill arising on the incorporation of Prima Bakeries Limited has been set at 10 years to reflect the period the Group expect to continue to benefit from goodwill.
Depreciation rates
Depreciation is charged so as to allocate the costs of assets less their residual value over their estimated useful lives. The basis for depreciation charges are detailed in the accounting policies and are reviewed and adjusted prospectively if appropriate or if there is significant change since the last reporting date. Useful lives are estimated by management with reference to existing knowledge and experience.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
16,422,364
13,078,159
2025
2024
£
£
Other significant revenue
Interest income
1,565
3,659
All turnover arose within the United Kingdom.
4
Exceptional item
2025
2024
£
£
Expenditure
Exceptional item - leasehold dilapidations
200,000
-
The above exceptional item relates to a dilapidation clause in the lease agreement for the companies premises. The cost relates to specific quotes for the repairs to the roof, canopy and repainting of the sides of the building.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
232,161
171,581
Loss on disposal of tangible fixed assets
16,839
8,476
Amortisation of intangible assets
306,642
306,642
Impairment of intangible assets
42,029
Operating lease charges
387,226
134,219
6
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
14,250
14,250
Audit of the financial statements of the company's subsidiaries
25,700
14,500
39,950
28,750
For other services
All other non-audit services
-
7,685
7
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
Employees
201
163
92
92
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
7
Employees
(Continued)
- 27 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,644,825
3,267,749
1,763,235
1,583,137
Social security costs
455,323
252,870
158,638
112,001
Pension costs
99,109
65,784
29,111
25,210
5,199,257
3,586,403
1,950,984
1,720,348
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
56,528
12,898
Company pension contributions to defined contribution schemes
1,211
-
57,739
12,898
9
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
870
3,659
Other interest income
695
-
Total income
1,565
3,659
10
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
32,410
88,264
Interest on finance leases and hire purchase contracts
4,441
5,764
Other interest
15,427
-
Total finance costs
52,278
94,028
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 28 -
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
289,436
625,539
Deferred tax
Origination and reversal of timing differences
54,637
2,795
Total tax charge
344,073
628,334
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
1,247,759
2,158,930
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
311,940
539,733
Tax effect of expenses that are not deductible in determining taxable profit
63,222
3,909
Permanent capital allowances in excess of depreciation
(113,770)
1,068
Amortisation on assets not qualifying for tax allowances
76,661
83,375
Research and development tax credit
(7,676)
Other permanent differences
249
Pensions
914
Loss on sale of fixed assets
3,980
Non-trade loan relationships
3,077
Pre-acquisition losses not eligible for group relief
7,422
Impairment of goodwill not deductible in determining taxable profit
(56,334)
-
Deferred tax adjustment
54,637
-
Taxation charge
344,073
628,334
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
340,000
1,024,394
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
12
Dividends
(Continued)
- 29 -
Included within dividends paid are contributions to Employee Ownership Trust totalling £340,000 (2024: £986,024).
13
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
14
42,029
-
Recognised in:
Administrative expenses
42,029
-
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
The goodwill associated with the acquisition of the subsidiary company Furniss Of Cornwall Limited has been impaired as a result of the subsidiary's trading losses and net liabilities on its balance sheet.
14
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 September 2024
3,179,278
Additions
42,029
At 31 August 2025
3,221,307
Amortisation and impairment
At 1 September 2024
1,250,081
Amortisation charged for the year
306,642
Impairment losses
42,029
At 31 August 2025
1,598,752
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
14
Intangible fixed assets
(Continued)
- 30 -
Carrying amount
At 31 August 2025
1,622,555
At 31 August 2024
1,929,197
Company
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
112,950
Amortisation and impairment
At 1 September 2024 and 31 August 2025
112,950
Carrying amount
At 31 August 2025
At 31 August 2024
More information on impairment movements in the year is given in note 13.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 31 -
15
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 September 2024
458,634
2,302,764
115,183
210,137
3,086,718
Additions
262,568
788,342
1,490
737
1,053,137
Business combinations
263,639
1,343
23,311
20,404
308,697
Disposals
(31,329)
(89,469)
(34,362)
(1,500)
(156,660)
At 31 August 2025
689,873
3,265,276
83,654
24,048
229,041
4,291,892
Depreciation and impairment
At 1 September 2024
363,634
1,726,033
90,596
157,653
2,337,916
Depreciation charged in the year
24,174
180,111
6,287
6,510
15,079
232,161
Eliminated in respect of disposals
(31,329)
(74,859)
(33,051)
(281)
(139,520)
At 31 August 2025
356,479
1,831,285
63,832
6,510
172,451
2,430,557
Carrying amount
At 31 August 2025
333,394
1,433,991
19,822
17,538
56,590
1,861,335
At 31 August 2024
95,000
576,731
24,587
52,484
748,802
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
15
Tangible fixed assets
(Continued)
- 32 -
Company
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 September 2024
178,128
518,956
34,362
102,409
833,855
Additions
17,904
40,958
58,862
Disposals
(31,329)
(89,469)
(34,362)
(155,160)
At 31 August 2025
164,703
470,445
102,409
737,557
Depreciation and impairment
At 1 September 2024
88,618
355,104
33,051
72,725
549,498
Depreciation charged in the year
15,179
35,498
7,421
58,098
Eliminated in respect of disposals
(31,329)
(74,859)
(33,051)
(139,239)
At 31 August 2025
72,468
315,743
80,146
468,357
Carrying amount
At 31 August 2025
92,235
154,702
22,263
269,200
At 31 August 2024
89,510
163,852
1,311
29,684
284,357
16
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
17
5,055,061
5,055,060
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
16
Fixed asset investments
(Continued)
- 33 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024
5,055,060
Additions
267,364
At 31 August 2025
5,322,424
Impairment
At 1 September 2024
-
Impairment losses
267,363
At 31 August 2025
267,363
Carrying amount
At 31 August 2025
5,055,061
At 31 August 2024
5,055,060
17
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
Cornish Premier Pasties Limited
Unit 4-5 Hurling Way, St. Columb Major Business Park, St. Columb, Cornwall, England, TR9 6SX
Ordinary
100.00
Furniss Of Cornwall Limited
Unit 11 Druids Road, Redruth, Cornwall, England, TR15 3RH
Ordinary
100.00
The Healthier Bakery Co Limited
Wheal Rose, Scorrier, Redruth, Cornwall, United Kingdom, Tr16 5BX
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Cornish Premier Pasties Limited
7,007,804
1,221,429
Furniss Of Cornwall Limited
The Healthier Bakery Co Limited
1
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
17
Subsidiaries
(Continued)
- 34 -
Of the subsidiaries above Cornish Premier Pasties Limited and Furniss Of Cornwall Limited have been included in the consolidated accounts. The Healthier Bakery Co Limited has been excluded due to the company being dormant.
18
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
641,600
461,142
69,230
58,835
Finished goods and goods for resale
387,663
254,892
92,071
115,778
1,029,263
716,034
161,301
174,613
19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,751,047
1,443,097
347,726
386,569
Amounts owed by group undertakings
471,253
10,029
Other debtors
51,283
79,159
12,281
12,358
Prepayments and accrued income
213,269
266,313
9,149
9,029
2,015,599
1,788,569
840,409
417,985
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 35 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
22
900,000
900,000
Obligations under finance leases
23
26,555
19,800
Trade creditors
725,491
478,091
107,733
100,839
Amounts owed to group undertakings
4,872,866
3,832,380
Corporation tax payable
309,076
383,408
138,940
108,750
Other taxation and social security
108,662
64,801
34,374
25,088
Deferred income
26
22,687
Other creditors
240,385
61,401
7,562
5,009
Accruals and deferred income
237,424
42,072
152,996
42,072
1,670,280
1,949,573
5,314,471
5,014,138
21
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
23
60,589
59,400
Accruals and deferred income
150,000
150,000
210,589
59,400
150,000
-
22
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
900,000
900,000
Payable within one year
900,000
900,000
The bank loans are secured by way of an unlimited standard debenture giving a fixed and floating charge over all property and assets.
Bank loan of £nil (2024: £900,000) which is repayable at the end of the term in December 2024. Loans bear interest of 7.75%.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 36 -
23
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
26,555
19,800
In two to five years
60,589
In over five years
59,400
87,144
79,200
-
-
24
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
495,076
8,509
11,737
8,509
Movements on provisions:
Group
£
At 1 September 2024
8,508
Additional provisions in the year
502,107
Utilisation of provision
(15,539)
At 31 August 2025
495,076
Company
£
At 1 September 2024
8,508
Additional provisions in the year
6,188
Utilisation of provision
(2,959)
At 31 August 2025
11,737
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 37 -
25
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
213,935
159,298
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
46,149
55,016
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 September 2024
159,298
55,016
Charge/(credit) to profit or loss
54,637
(8,867)
Liability at 31 August 2025
213,935
46,149
26
Deferred income
Group
Company
2025
2024
2025
2024
£
£
£
£
Other deferred income
22,687
-
-
-
27
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
99,109
65,784
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
27
Retirement benefit schemes
(Continued)
- 38 -
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.
28
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 1.5p each
3,427
3,427
51
48
Ordinary shares of 1.4p each
10,000
10,000
140
140
13,427
13,427
191
188
On 14 December 2023, the 10,000 Ordinary shares were transferred to Prima Trustees Limited. At the same time 3,427 Ordinary A shares were issued to other shareholders. Ordinary A shares have no voting rights.
29
Share premium account
Consideration received for shares issued above their nominal value net of transaction costs.
30
Capital redemption reserve
Amounts paid following a redemption or share buyback.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 39 -
31
Acquisition of a business
On 9 September 2024 the group acquired 100 percent of the issued capital of Furniss Of Cornwall Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
308,696
-
308,696
Inventories
257,616
-
257,616
Trade and other receivables
360,675
-
360,675
Cash and cash equivalents
64,482
-
64,482
Obligations under finance leases
(15,990)
-
(15,990)
Trade and other payables
(750,145)
-
(750,145)
Total identifiable net assets
225,334
-
225,334
Goodwill
42,029
Total consideration
267,363
The consideration was satisfied by:
£
Cash
3
Deferred consideration
250,000
Legal fees
17,360
267,363
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
2,389,146
Loss after tax
(390,256)
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 40 -
32
Operating lease commitments
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 one year
518,853
525,842
49,660
49,660
Between two and five years
1,708,014
1,816,468
90,088
139,748
In over five years
215,163
751,736
-
-
2,442,030
3,094,046
139,748
189,408
33
Related party transactions
The Group has taken advantage of the exemption in section 33.1A of FRS 102 in not disclosing intra-group transactions where 100% of the voting rights are controlled within the group.
34
Controlling party
The company's entire issued share capital is held by Prima Bakeries Employee Ownership Trust (EOT). The trustee of the EOT is Prima Trustees Limited. There is no ultimate controlling party.
PRIMA BAKERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 41 -
35
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
903,686
1,530,596
Adjustments for:
Taxation charged
344,073
628,334
Finance costs
52,278
94,028
Investment income
(1,565)
(3,659)
Loss on disposal of tangible fixed assets
16,839
8,476
Amortisation and impairment of intangible assets
348,671
306,642
Depreciation and impairment of tangible fixed assets
232,161
171,581
Increase/(decrease) in provisions
236,567
(2,394)
Movements in working capital:
Increase in stocks
(55,612)
(267,070)
Decrease/(increase) in debtors
133,647
(336,616)
Increase/(decrease) in creditors
65,453
(157,076)
Increase in deferred income
22,687
-
Cash generated from operations
2,298,885
1,972,842
36
Analysis of changes in net funds/(debt) - group
1 September 2024
Cash flows
Acquisitions and disposals
New finance leases
31 August 2025
£
£
£
£
£
Cash at bank and in hand
973,429
(433,840)
64,479
-
604,068
Borrowings excluding overdrafts
(900,000)
900,000
-
-
-
Obligations under finance leases
(79,200)
24,718
-
(32,662)
(87,144)
(5,771)
490,878
64,479
(32,662)
516,924
2025-08-312024-09-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr A BrayMrs L NortonMr. M Nortonfalse072780502024-09-012025-08-3107278050bus:Director12024-09-012025-08-3107278050bus:Director22024-09-012025-08-3107278050bus:Director32024-09-012025-08-3107278050bus:RegisteredOffice2024-09-012025-08-3107278050bus:Consolidated2025-08-31072780502025-08-3107278050bus:Consolidated2024-09-012025-08-3107278050bus:Consolidated2023-09-012024-08-31072780502023-09-012024-08-3107278050core:Goodwillbus:Consolidated2025-08-3107278050core:Goodwillbus:Consolidated2024-08-3107278050core:Goodwill2025-08-3107278050core:Goodwill2024-08-3107278050bus:Consolidated2024-08-31072780502024-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-08-3107278050core:PlantMachinerybus:Consolidated2025-08-3107278050core:FurnitureFittingsbus:Consolidated2025-08-3107278050core:ComputerEquipmentbus:Consolidated2025-08-3107278050core:MotorVehiclesbus:Consolidated2025-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3107278050core:PlantMachinerybus:Consolidated2024-08-3107278050core:FurnitureFittingsbus:Consolidated2024-08-3107278050core:ComputerEquipmentbus:Consolidated2024-08-3107278050core:MotorVehiclesbus:Consolidated2024-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-08-3107278050core:PlantMachinery2025-08-3107278050core:FurnitureFittings2025-08-3107278050core:MotorVehicles2025-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3107278050core:PlantMachinery2024-08-3107278050core:FurnitureFittings2024-08-3107278050core:MotorVehicles2024-08-3107278050core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-3107278050core:CurrentFinancialInstrumentsbus:Consolidated2024-08-3107278050core:ShareCapitalbus:Consolidated2025-08-3107278050core:ShareCapitalbus:Consolidated2024-08-3107278050core:SharePremiumbus:Consolidated2025-08-3107278050core:SharePremiumbus:Consolidated2024-08-3107278050core:CapitalRedemptionReservebus:Consolidated2025-08-3107278050core:CapitalRedemptionReservebus:Consolidated2024-08-3107278050core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-3107278050core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-08-3107278050core:ShareCapital2025-08-3107278050core:ShareCapital2024-08-3107278050core:SharePremium2025-08-3107278050core:SharePremium2024-08-3107278050core:CapitalRedemptionReserve2025-08-3107278050core:CapitalRedemptionReserve2024-08-3107278050core:RetainedEarningsAccumulatedLosses2025-08-3107278050core:RetainedEarningsAccumulatedLosses2024-08-3107278050core:ShareCapitalbus:Consolidated2023-08-3107278050core:SharePremiumbus:Consolidated2023-08-3107278050core:CapitalRedemptionReservebus:Consolidated2023-08-3107278050core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-08-3107278050core:ShareCapital2023-08-3107278050core:SharePremium2023-08-3107278050core:CapitalRedemptionReserve2023-08-3107278050core:RetainedEarningsAccumulatedLosses2023-08-3107278050core:ShareCapitalbus:Consolidated2023-09-012024-08-3107278050core:SharePremiumbus:Consolidated2023-09-012024-08-3107278050core:ShareCapitalbus:Consolidated2024-09-012025-08-3107278050core:SharePremiumbus:Consolidated2024-09-012025-08-3107278050core:ShareCapital2023-09-012024-08-3107278050core:SharePremium2023-09-012024-08-3107278050core:ShareCapital2024-09-012025-08-3107278050core:SharePremium2024-09-012025-08-3107278050bus:Consolidated2023-08-3107278050core:Goodwill2024-09-012025-08-3107278050core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-3107278050core:PlantMachinery2024-09-012025-08-3107278050core:FurnitureFittings2024-09-012025-08-3107278050core:ComputerEquipment2024-09-012025-08-3107278050core:MotorVehicles2024-09-012025-08-3107278050core:UKTaxbus:Consolidated2024-09-012025-08-3107278050core:UKTaxbus:Consolidated2023-09-012024-08-3107278050bus:Consolidated12024-09-012025-08-3107278050bus:Consolidated12023-09-012024-08-3107278050bus:Consolidated22024-09-012025-08-3107278050bus:Consolidated22023-09-012024-08-3107278050bus:Consolidated32024-09-012025-08-3107278050bus:Consolidated32023-09-012024-08-3107278050bus:Consolidated42024-09-012025-08-3107278050bus:Consolidated42023-09-012024-08-3107278050bus:Consolidated52024-09-012025-08-3107278050bus:Consolidated52023-09-012024-08-3107278050bus:Consolidated62024-09-012025-08-3107278050bus:Consolidated62023-09-012024-08-3107278050core:Goodwillbus:Consolidated2024-08-3107278050core:Goodwill2024-08-3107278050core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-09-012025-08-3107278050core:Goodwillbus:Consolidated2024-09-012025-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3107278050core:PlantMachinerybus:Consolidated2024-08-3107278050core:FurnitureFittingsbus:Consolidated2024-08-3107278050core:ComputerEquipmentbus:Consolidated2024-08-3107278050core:MotorVehiclesbus:Consolidated2024-08-3107278050bus:Consolidated2024-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3107278050core:PlantMachinery2024-08-3107278050core:FurnitureFittings2024-08-3107278050core:MotorVehicles2024-08-31072780502024-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-012025-08-3107278050core:PlantMachinerybus:Consolidated2024-09-012025-08-3107278050core:FurnitureFittingsbus:Consolidated2024-09-012025-08-3107278050core:ComputerEquipmentbus:Consolidated2024-09-012025-08-3107278050core:MotorVehiclesbus:Consolidated2024-09-012025-08-3107278050core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3107278050core:Subsidiary12024-09-012025-08-3107278050core:Subsidiary22024-09-012025-08-3107278050core:Subsidiary32024-09-012025-08-3107278050core:Subsidiary112024-09-012025-08-3107278050core:Subsidiary222024-09-012025-08-3107278050core:Subsidiary332024-09-012025-08-3107278050core:Subsidiary12025-08-3107278050core:Subsidiary22025-08-3107278050core:Subsidiary32025-08-3107278050core:CurrentFinancialInstrumentsbus:Consolidated2025-08-3107278050core:CurrentFinancialInstruments2025-08-3107278050core:CurrentFinancialInstruments2024-08-3107278050core:CurrentFinancialInstrumentsbus:Consolidated12025-08-3107278050core:CurrentFinancialInstrumentsbus:Consolidated12024-08-3107278050core:CurrentFinancialInstruments22025-08-3107278050core:CurrentFinancialInstruments22024-08-3107278050core:WithinOneYearbus:Consolidated2025-08-3107278050core:WithinOneYearbus:Consolidated2024-08-3107278050core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3107278050core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3107278050core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-3107278050core:Non-currentFinancialInstrumentsbus:Consolidated2024-08-3107278050core:Non-currentFinancialInstruments2025-08-3107278050core:Non-currentFinancialInstruments2024-08-3107278050core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-08-3107278050core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-08-3107278050core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-08-3107278050core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3107278050core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3107278050core:WithinOneYear2025-08-3107278050core:WithinOneYear2024-08-3107278050core:BetweenTwoFiveYearsbus:Consolidated2025-08-3107278050core:BetweenTwoFiveYearsbus:Consolidated2024-08-3107278050core:BetweenTwoFiveYears2025-08-3107278050core:BetweenTwoFiveYears2024-08-3107278050core:MoreThanFiveYearsbus:Consolidated2025-08-3107278050core:MoreThanFiveYearsbus:Consolidated2024-08-3107278050core:MoreThanFiveYears2025-08-3107278050core:MoreThanFiveYears2024-08-3107278050bus:PrivateLimitedCompanyLtd2024-09-012025-08-3107278050bus:FRS1022024-09-012025-08-3107278050bus:Audited2024-09-012025-08-3107278050bus:ConsolidatedGroupCompanyAccounts2024-09-012025-08-3107278050bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP