| REGISTERED NUMBER: 12007732 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED |
| 30TH SEPTEMBER 2025 |
| FOR |
| DANFORDS HOLDINGS LIMITED |
| REGISTERED NUMBER: 12007732 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED |
| 30TH SEPTEMBER 2025 |
| FOR |
| DANFORDS HOLDINGS LIMITED |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Page |
| Company information | 1 |
| Group strategic report | 2 |
| Report of the directors | 4 |
| Report of the independent auditors | 6 |
| Consolidated income statement | 10 |
| Consolidated other comprehensive income | 11 |
| Consolidated balance sheet | 12 |
| Company balance sheet | 13 |
| Consolidated statement of changes in equity | 14 |
| Company statement of changes in equity | 15 |
| Consolidated cash flow statement | 16 |
| Notes to the consolidated cash flow statement | 17 |
| Notes to the consolidated financial statements | 19 |
| DANFORDS HOLDINGS LIMITED |
| COMPANY INFORMATION |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Directors: |
| Registered office: |
| Registered number: |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| The directors present their strategic report of the company and the group for the year ended 30th September 2025. |
| Review of business |
| The principal activity of the group is the sale of concrete pumping equipment and ancillary items to the construction industry. Sales are predominantly in the UK. |
| Results & performance |
| This year the group saw turnover of £14.5m compared to £17m last year, as expected due to challenging market conditions. However, despite a reduction in turnover and rising costs, the Directors are pleased with the performance of the group with gross margin increasing from 17.4% in 2024 to 21% in 2025. This in turn resulted in maintaining profit before tax at £1.2m (2024: £1.4m). The Directors have monitored costs and managed them, despite an increasingly punitive tax regime. |
| The company increased cash reserves from £1.3m to £1.7m and saw a growth in net assets of £762k. The company was also able to continue making investments in fixed assets during the year of £808k (2024: £950k). |
| Despite challenging times, positive trading outcomes have enabled the Directors to develop new opportunities as they arose. The group purchased local premises to expand its existing parts and pipeline department. |
| The group monitors a series of KPIs, of which by far the most important is the margin per unit of equipment sold. |
| Principal risks & uncertainties |
| The group supplies the construction industry and is therefore subject to the cyclical nature of that industry. Specific challenges are as follows: |
| - Supply chain disruption - Brexit has increased the administrative burden for equipment resellers and still remains a challenge. However, the Directors are positive that friction will be reduced in the future. |
| - International trade - any tightening of trade terms and tariff wars has the potential to upset supply chains. |
| - Continuing tensions globally also have the potential to upset supply chains and cause inflation. |
| The key opportunities for the business which mitigate its risks are: |
| - Maintaining the quality of service whilst simultaneously striving to improve internal processes. |
| - Demonstrating the quality of both product and services to ensure customer loyalty. |
| - Building stronger relationships with EU suppliers. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Development & performance |
| Turnover for the next year is likely to remain similar to 2025 due to challenging market conditions. However, the group has a strong order book despite this. The Directors remain positive as the group has a good supply chain and is in a strong position to serve its customers to usual high standards. |
| Our strategic focus will continue to drive us to invest in our people and processes and continue serving our customers as effectively as possible, whilst maintaining strong relationships with our major suppliers. There are currently no capital projects on the horizon, so cash generation will be focused on working capital requirements. |
| The current US/Iran conflict is likely to drive inflation and the company is in a strong position to maintain profitability. |
| On behalf of the board: |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| The directors present their report with the financial statements of the company and the group for the year ended 30th September 2025. |
| Dividends |
| Interim dividends were paid as follows: |
| £ | Share class |
| 110,000 | Ordinary | 30th April 2025 |
| The directors recommend that no final dividend be paid. |
| The total distribution of dividends for the year ended 30th September 2025 will be £110,000. |
| Research and development |
| The company continues to invest in research and development in order to continue developing their products. |
| Future developments |
| The directors expect continued improvement in the level of activity and operational profits for the forthcoming year ending 30th September 2026. No changes in the operational activities are expected in the foreseeable future. |
| Directors |
| The directors shown below have held office during the whole of the period from 1st October 2024 to the date of this report. |
| Financial instruments |
| The company enters into no complex financial instruments. |
| Statement of directors' responsibilities |
| The directors are responsible for preparing the Group strategic report, the Report of the directors and the financial statements in accordance with applicable law and regulations. |
| Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Statement of directors' responsibilities - continued |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| Statement as to disclosure of information to auditors |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| Auditors |
| The auditors, Chris Duckett (Audit) Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| On behalf of the board: |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| DANFORDS HOLDINGS LIMITED |
| Opinion |
| We have audited the financial statements of Danfords Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30th September 2025 which comprise the Consolidated income statement, Consolidated other comprehensive income, Consolidated balance sheet, Company balance sheet, Consolidated statement of changes in equity, Company statement of changes in equity, Consolidated cash flow statement and Notes to the consolidated cash flow statement, Notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 30th September 2025 and of the group's profit for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| DANFORDS HOLDINGS LIMITED |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group strategic report and the Report of the directors, but does not include the financial statements and our Report of the auditors thereon. |
| Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the Group strategic report and the Report of the directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group strategic report and the Report of the directors have been prepared in accordance with applicable legal requirements. |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Report of the directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of directors |
| As explained more fully in the Statement of directors' responsibilities set out on pages four and five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| DANFORDS HOLDINGS LIMITED |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: |
| - | the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognize non-compliance with applicable laws and regulations; |
| - | we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the construction sector; |
| - | 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 the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation; |
| - | we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and |
| - | identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. |
| We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
| - | making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; |
| - | considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and |
| - | understanding the design of the company's remuneration policies. |
| To address the risk of fraud through management bias and override of controls, we: |
| - | performed analytical procedures to identify any unusual or unexpected relationships; |
| - | tested journal entries to identify unusual transactions; |
| - | assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and |
| - | investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - | agreeing financial statement disclosures to underlying supporting documentation; |
| - | reading the minutes of meetings of those charged with governance; |
| - | enquiring of management as to actual and potential litigation and claims; and |
| - | reviewing correspondence with HMRC, relevant regulators and the company's legal advisors. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| DANFORDS HOLDINGS LIMITED |
| There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. |
| Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the auditors. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
| for and on behalf of |
| Chartered Accountants & Statutory Auditors |
| Network House |
| Thorn Office Centre |
| Rotherwas |
| Hereford |
| HR2 6JT |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONSOLIDATED INCOME STATEMENT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 30.9.25 | 30.9.24 |
| Notes | £ | £ |
| Turnover | 14,546,956 | 16,965,565 |
| Cost of sales | 11,490,202 | 14,019,956 |
| Gross profit | 3,056,754 | 2,945,609 |
| Administrative expenses | 1,835,538 | 1,529,573 |
| 1,221,216 | 1,416,036 |
| Other operating income | 3,000 | 3,000 |
| Operating profit | 5 | 1,224,216 | 1,419,036 |
| Interest receivable & similar income | 22,055 | 22,772 |
| 1,246,271 | 1,441,808 |
| Interest payable & similar expenses | 6 | 65,173 | 68,208 |
| Profit before taxation | 1,181,098 | 1,373,600 |
| Tax on profit | 7 | 309,354 | 298,216 |
| Profit for the financial year |
| Profit attributable to: |
| Owners of the parent | 871,744 | 1,075,384 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONSOLIDATED OTHER COMPREHENSIVE INCOME |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 30.9.25 | 30.9.24 |
| Notes | £ | £ |
| Profit for the year | 871,744 | 1,075,384 |
| Other comprehensive income | - | - |
| Total comprehensive income for the year |
871,744 |
1,075,384 |
| Total comprehensive income attributable to: |
| Owners of the parent | 871,744 | 1,075,384 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONSOLIDATED BALANCE SHEET |
| 30TH SEPTEMBER 2025 |
| 30.9.25 | 30.9.24 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Tangible assets | 11 | 3,060,512 | 2,665,701 |
| Investments | 12 | 100 | - |
| 3,060,612 | 2,665,701 |
| Current assets |
| Stocks | 13 | 5,018,540 | 5,970,885 |
| Debtors | 14 | 1,595,988 | 2,067,888 |
| Cash at bank and in hand | 1,684,300 | 1,286,983 |
| 8,298,828 | 9,325,756 |
| Creditors |
| Amounts falling due within one year | 15 | 2,855,383 | 4,441,570 |
| Net current assets | 5,443,445 | 4,884,186 |
| Total assets less current liabilities | 8,504,057 | 7,549,887 |
| Creditors |
| Amounts falling due after more than one year |
16 |
(925,803 |
) |
(828,877 |
) |
| Provisions for liabilities | 20 | (273,300 | ) | (177,800 | ) |
| Net assets | 7,304,954 | 6,543,210 |
| Capital and reserves |
| Called up share capital | 21 | 210 | 210 |
| Share premium | 22 | 900 | 900 |
| Retained earnings | 22 | 7,303,844 | 6,542,100 |
| Shareholders' funds | 7,304,954 | 6,543,210 |
| The financial statements were approved by the Board of Directors and authorised for issue on 21st May 2026 and were signed on its behalf by: |
| D J Fordham - Director |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| COMPANY BALANCE SHEET |
| 30TH SEPTEMBER 2025 |
| 30.9.25 | 30.9.24 |
| Notes | £ | £ | £ | £ |
| Fixed assets |
| Tangible assets | 11 |
| Investments | 12 |
| Current assets |
| Debtors | 14 |
| Cash at bank |
| Creditors |
| Amounts falling due within one year | 15 |
| Net current assets |
| Total assets less current liabilities |
| Creditors |
| Amounts falling due after more than one year |
16 |
( |
) |
( |
) |
| Provisions for liabilities | 20 | ( |
) | ( |
) |
| Net assets |
| Capital and reserves |
| Called up share capital | 21 | 210 | 210 |
| Share premium | 22 | 900 | 900 |
| Retained earnings | 22 | 2,302,895 | 2,133,471 |
| Shareholders' funds |
| Company's profit for the financial year | 279,424 | 1,121,871 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1st October 2023 | 210 | 5,576,716 | 900 | 5,577,826 |
| Changes in equity |
| Dividends | - | (110,000 | ) | - | (110,000 | ) |
| Total comprehensive income | - | 1,075,384 | - | 1,075,384 |
| Balance at 30th September 2024 | 210 | 6,542,100 | 900 | 6,543,210 |
| Changes in equity |
| Dividends | - | (110,000 | ) | - | (110,000 | ) |
| Total comprehensive income | - | 871,744 | - | 871,744 |
| Balance at 30th September 2025 | 210 | 7,303,844 | 900 | 7,304,954 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| COMPANY STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1st October 2023 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 30th September 2024 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 30th September 2025 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 30.9.25 | 30.9.24 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 1,359,280 | 840,850 |
| Interest paid | (48,336 | ) | (54,555 | ) |
| Interest element of hire purchase payments paid |
(16,837 |
) |
(13,527 |
) |
| Finance costs paid | - | (126 | ) |
| Tax paid | (135,149 | ) | (327,625 | ) |
| Net cash from operating activities | 1,158,958 | 445,017 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (340,381 | ) | (828,788 | ) |
| Purchase of fixed asset investments | (100 | ) | - |
| Sale of tangible fixed assets | 38,500 | 41,900 |
| Interest received | 22,055 | 22,772 |
| Net cash from investing activities | (279,926 | ) | (764,116 | ) |
| Cash flows from financing activities |
| New loans in year | - | 300,000 |
| Loan repayments in year | (201,399 | ) | (194,284 | ) |
| Capital repayments in year | (143,789 | ) | (122,001 | ) |
| Amount introduced by directors | 9,000 | 11,306 |
| Amount withdrawn by directors | (35,627 | ) | - |
| Loans with group undertakings | 100 | - |
| Equity dividends paid | (110,000 | ) | (110,000 | ) |
| Net cash from financing activities | (481,715 | ) | (114,979 | ) |
| Increase/(decrease) in cash and cash equivalents | 397,317 | (434,078 | ) |
| Cash and cash equivalents at beginning of year |
2 |
1,286,983 |
1,723,880 |
| Effect of foreign exchange rate changes | - | (2,819 | ) |
| Cash and cash equivalents at end of year |
2 |
1,684,300 |
1,286,983 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 1. | Reconciliation of profit before taxation to cash generated from operations |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Profit before taxation | 1,181,098 | 1,373,600 |
| Depreciation charges | 374,181 | 250,258 |
| Loss/(profit) on disposal of fixed assets | 926 | (10,230 | ) |
| Deferred grants | - | 3,000 |
| Effects of exchange rates | - | 2,819 |
| Provisions | (14,000 | ) | 14,000 |
| Finance costs | 65,173 | 68,208 |
| Finance income | (22,055 | ) | (22,772 | ) |
| 1,585,323 | 1,678,883 |
| Decrease/(increase) in stocks | 952,345 | (1,810,995 | ) |
| Decrease/(increase) in trade and other debtors | 492,795 | (263,886 | ) |
| (Decrease)/increase in trade and other creditors | (1,671,183 | ) | 1,236,848 |
| Cash generated from operations | 1,359,280 | 840,850 |
| 2. | Cash and cash equivalents |
| The amounts disclosed on the Cash flow statement in respect of cash and cash equivalents are in respect of these Balance sheet amounts: |
| Year ended 30th September 2025 |
| 30.9.25 | 1.10.24 |
| £ | £ |
| Cash and cash equivalents | 1,684,300 | 1,286,983 |
| Year ended 30th September 2024 |
| 30.9.24 | 1.10.23 |
| £ | £ |
| Cash and cash equivalents | 1,286,983 | 1,723,880 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 3. | Analysis of changes in net funds |
| Other |
| non-cash |
| At 1.10.24 | Cash flow | changes | At 30.9.25 |
| £ | £ | £ | £ |
| Net cash |
| Cash at bank |
| and in hand | 1,286,983 | 397,317 | 1,684,300 |
| 1,286,983 | 397,317 | 1,684,300 |
| Debt |
| Finance leases | (211,911 | ) | 143,789 | (468,037 | ) | (536,159 | ) |
| Debts falling due |
| within 1 year | (107,929 | ) | 21,769 | - | (86,160 | ) |
| Debts falling due |
| after 1 year | (597,365 | ) | 179,630 | - | (417,735 | ) |
| (917,205 | ) | 345,188 | (468,037 | ) | (1,040,054 | ) |
| Total | 369,778 | 742,505 | (468,037 | ) | 644,246 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 1. | Statutory information |
| Danfords Holdings Limited is a |
| 2. | Accounting policies |
| Basis of preparing the financial statements |
| Related party exemption |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| Tangible fixed assets |
| Tangible fixed assets are stated in the Balance Sheet at cost less depreciation. Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under finance lease, over the lease term, whichever is the shorter. |
| Freehold property | 2% on cost |
| Plant & machinery | 12.5% on cost |
| Motor vehicles | 20% on cost |
| Computer equipment | 12.5% on cost |
| Freehold land is not depreciated. |
| Investments in subsidiaries |
| Investments in subsidiary undertakings are recognised at cost. |
| Stocks |
| Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell, after making due allowance for obsolete and slow moving items. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 2. | Accounting policies - continued |
| Financial instruments |
| The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and 'Other Financial Instruments Issues' of FRS102 to all of its financial instruments. Financial instruments are recognised in the company's statement of financial position when the company 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 trade and other receivables and cash and bank balances,are measured at transaction price less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. |
| 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 the cost less impairment. |
| Impairment of financial assets |
| Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting date. |
| Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after 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 assets 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 of the risks and rewards of the 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 deducing all of its liabilities. |
| Basic financial liabilities, including trade and other payables are measured at the transaction price. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 2. | Accounting policies - continued |
| Other financial liabilities, including bank loans, loans from fellow group companies and preference shares that are classified as debt, are measured initially at fair value, net of transaction costs, and are measured subsequently 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. |
| Derecognition of financial liabilities |
| Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Research & development |
| Expenditure on research and development is written off in the year in which it is incurred. |
| Foreign currencies |
| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 2. | Accounting policies - continued |
| Hire purchase & 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. |
| Pension costs & other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | Significant accounting judgements & key sources of estimation uncertainty |
| The following judgements and estimations have been made in the process of applying the company's accounting policies that have had the most significant effect on amounts recognised in the financial statements. |
| 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 it affects only that period or in both current and future periods. |
| Stock provision |
| In calculating the stock provision, the Directors assess the nature and condition of the items in stock at the year end and how long they have been held. This provision is included within the stock balance in notes. |
| Useful economic lives of tangible fixed assets |
| The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economical lives and residual values of the assets. These are assessed by the Directors on an annual basis. |
| 4. | Employees (including officers) |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Wages and salaries | 1,055,449 | 950,373 |
| Social security costs | 123,142 | 101,042 |
| Other pension costs | 104,000 | 98,711 |
| 1,282,591 | 1,150,126 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 4. | Employees (including officers) - continued |
| The average number of employees during the year was as follows: |
| 30.9.25 | 30.9.24 |
| Directors | 2 | 2 |
| Sales, admin & production | 23 | 21 |
| The average number of employees by undertakings that were proportionately consolidated during the year was 25 (2024 - 23 ) . |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Directors' remuneration | 205,420 | 207,461 |
| Directors' pension contributions to money purchase schemes | 43,449 | 43,109 |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 2 | 2 |
| Information regarding the highest paid director is as follows: |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Emoluments etc | 42,999 | 43,000 |
| Pension contributions to money purchase schemes | 40,000 | 40,000 |
| 5. | Operating profit |
| The operating profit is stated after charging/(crediting): |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Depreciation - owned assets | 194,502 | 145,259 |
| Depreciation - assets on hire purchase contracts | 179,679 | 104,999 |
| Loss/(profit) on disposal of fixed assets | 926 | (10,230 | ) |
| Auditors' remuneration | 12,725 | 12,000 |
| Foreign exchange differences | 8,547 | 14,647 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 6. | Interest payable & similar expenses |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Bank loan interest | 48,336 | 54,555 |
| Hire purchase | 16,837 | 13,527 |
| Other interest payable | - | 126 |
| 65,173 | 68,208 |
| 7. | Taxation |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Current tax: |
| UK corporation tax | 197,200 | 347,400 |
| UK corporation tax prior year | 2,654 | (84 | ) |
| Total current tax | 199,854 | 347,316 |
| Deferred tax | 109,500 | (49,100 | ) |
| Tax on profit | 309,354 | 298,216 |
| UK corporation tax has been charged at 25 % (2024 - 25 %). |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 7. | Taxation - continued |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Profit before tax | 1,181,098 | 1,373,600 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
295,275 |
343,400 |
| Effects of: |
| Expenses not deductible for tax purposes | 10,139 | 3,378 |
| Income not taxable for tax purposes | (750 | ) | (750 | ) |
| Capital allowances in excess of depreciation | (107,464 | ) | - |
| Depreciation in excess of capital allowances | - | 1,881 |
| Adjustments to tax charge in respect of previous periods | 2,654 | - |
| Deferred tax | 109,500 | (49,100 | ) |
| Losses c/fwd | - | (593 | ) |
| Total tax charge | 309,354 | 298,216 |
| 8. | Individual income statement |
| As permitted by Section 408 of the Companies Act 2006, the Income statement of the parent company is not presented as part of these financial statements. |
| 9. | Dividends |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Ordinary shares of £1 each |
| Interim | 110,000 | 110,000 |
| 10. | Post year end dividends |
| Dividends of £160,000 were duly authorised and paid on 23rd April 2026. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 11. | Tangible fixed assets |
| Group |
| Freehold | Plant & | Motor | Computer |
| property | machinery | vehicles | equipment | Totals |
| £ | £ | £ | £ | £ |
| Cost |
| At 1st October 2024 | 1,973,116 | 957,947 | 637,951 | 44,341 | 3,613,355 |
| Additions | 25,464 | 149,001 | 620,407 | 13,546 | 808,418 |
| Disposals | - | - | (65,708 | ) | - | (65,708 | ) |
| At 30th September 2025 | 1,998,580 | 1,106,948 | 1,192,650 | 57,887 | 4,356,065 |
| Depreciation |
| At 1st October 2024 | 61,800 | 554,289 | 302,290 | 29,275 | 947,654 |
| Charge for year | 27,882 | 120,017 | 220,956 | 5,326 | 374,181 |
| Eliminated on disposal | - | - | (26,282 | ) | - | (26,282 | ) |
| At 30th September 2025 | 89,682 | 674,306 | 496,964 | 34,601 | 1,295,553 |
| Net book value |
| At 30th September 2025 | 1,908,898 | 432,642 | 695,686 | 23,286 | 3,060,512 |
| At 30th September 2024 | 1,911,316 | 403,658 | 335,661 | 15,066 | 2,665,701 |
| Included in cost of land and buildings is freehold land of £570,000 (2024 - £570,000) which is not depreciated. |
| The net book value of tangible fixed assets includes £ 651,876 (2024 - £ 350,492 ) in respect of assets held under hire purchase contracts. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 11. | Tangible fixed assets - continued |
| Company |
| Freehold |
| property |
| £ |
| Cost |
| At 1st October 2024 |
| Additions |
| At 30th September 2025 |
| Depreciation |
| At 1st October 2024 |
| Charge for year |
| At 30th September 2025 |
| Net book value |
| At 30th September 2025 |
| At 30th September 2024 |
| Included in cost of land and buildings is freehold land of £ 570,000 (2024 - £ 570,000 ) which is not depreciated. |
| 12. | Fixed asset investments |
| Group |
| Shares in |
| group |
| undertakings |
| £ |
| Cost |
| Additions | 100 |
| At 30th September 2025 | 100 |
| Net book value |
| At 30th September 2025 | 100 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 12. | Fixed asset investments - continued |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| Cost |
| At 1st October 2024 |
| Additions |
| At 30th September 2025 |
| Net book value |
| At 30th September 2025 |
| At 30th September 2024 |
| The group or the company's investments at the Balance sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: Concrete Park, Enterprise Way, Leominster, Herefordshire, HR6 0LZ |
| Nature of business: |
| % |
| Class of shares: | holding |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| Registered office: Concrete Park, Enterprise Way, Leominster, Herefordshire, HR6 0LZ |
| Nature of business: |
| % |
| Class of shares: | holding |
| During the period the company was dormant. |
| The accounts for Danfords International Limited have not been consolidated. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 13. | Stocks |
| Group |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Stocks | 5,018,540 | 5,970,885 |
| 14. | Debtors: amounts falling due within one year |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Trade debtors | 1,135,355 | 1,094,429 |
| Amounts owed by group undertakings | - | - |
| Other debtors | - | 858 |
| Amounts owed by related parties | 20,000 | 20,000 | - | - |
| Directors' loan accounts | 33,895 | 13,000 | 29,895 | - |
| Prepayments | 406,738 | 939,601 |
| 1,595,988 | 2,067,888 |
| 15. | Creditors: amounts falling due within one year |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Bank loans (see note 17) | 86,160 | 107,929 |
| Hire purchase contracts (see note 18) | 166,091 | 121,399 |
| Trade creditors | 1,487,740 | 1,972,191 |
| Amounts owed to group undertakings | 100 | - |
| Corporation tax | 96,200 | 31,495 |
| Social security & other taxes | 459,362 | 652,799 |
| Other creditors | 116,367 | 79,037 |
| Directors' loan accounts | - | 5,732 | - | 5,732 |
| Accrued expenses | 443,363 | 1,470,988 |
| 2,855,383 | 4,441,570 |
| The group balance represents the share capital of a dormant subsidiary that has not been consolidated. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 16. | Creditors: amounts falling due after more than one year |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Bank loans (see note 17) | 417,735 | 597,365 |
| Hire purchase contracts (see note 18) | 370,068 | 90,512 |
| Deferred government grants | 138,000 | 141,000 |
| 925,803 | 828,877 |
| Contingent liabilities |
| There is a contingent liability to repay a proportion of the grant if the project targets are not met by 31st March 2027. |
| 17. | Loans |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Amounts falling due within one year or | on demand: |
| Bank loans | 86,160 | 107,929 |
| Amounts falling due between two and | five years: |
| Bank loans - two to five years | 240,317 | 291,484 |
| Amounts falling due in more than five | years: |
| Repayable by instalments |
| Bank loans more than 5 years by instalments |
177,418 |
305,881 |
177,418 |
305,881 |
| The loans are repayable by 2026 and 2032 and are subject to variable interest rates. |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 18. | Leasing agreements |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase |
| contracts |
| 30.9.25 | 30.9.24 |
| £ | £ |
| Net obligations repayable: |
| Within one year | 166,091 | 121,399 |
| Between one and five years | 370,068 | 90,512 |
| 536,159 | 211,911 |
| 19. | Secured debts |
| The following secured debts are included within creditors: |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Bank loans | 503,895 | 705,294 |
| The bank loan is secured by a fixed and floating charge over the assets of the company; the floating charge covers all the property or undertaking of the company. |
| 20. | Provisions for liabilities |
| Group | Company |
| 30.9.25 | 30.9.24 | 30.9.25 | 30.9.24 |
| £ | £ | £ | £ |
| Deferred tax | 273,300 | 163,800 | 7,400 | 4,300 |
| Other provisions | - | 14,000 | - | - |
| Aggregate amounts | 273,300 | 177,800 | 7,400 | 4,300 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 20. | Provisions for liabilities - continued |
| Group |
| Deferred tax |
| £ |
| Balance at 1st October 2024 | 163,800 |
| Provided during year | 109,500 |
| Balance at 30th September 2025 | 273,300 |
| Company |
| Deferred tax |
| £ |
| Balance at 1st October 2024 |
| Provided during year |
| Balance at 30th September 2025 |
| Deferred tax has been calculated at 25%, as that is the rate the timing differences are expected to reverse. |
| 21. | Called up share capital |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 30.9.25 | 30.9.24 |
| value: | £ | £ |
| Ordinary | £1 | 200 | 200 |
| Ordinary T | £1 | 10 | 10 |
| 210 | 210 |
| 22. | Reserves |
| Group |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1st October 2024 | 6,542,100 | 900 | 6,543,000 |
| Profit for the year | 871,744 | - | 871,744 |
| Dividends | (110,000 | ) | - | (110,000 | ) |
| At 30th September 2025 | 7,303,844 | 900 | 7,304,744 |
| DANFORDS HOLDINGS LIMITED (REGISTERED NUMBER: 12007732) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 30TH SEPTEMBER 2025 |
| 22. | Reserves - continued |
| Company |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1st October 2024 | 2,133,471 | 900 | 2,134,371 |
| Profit for the year | - |
| Dividends | ( |
) | - | ( |
) |
| At 30th September 2025 | 2,302,895 | 900 | 2,303,795 |
| 23. | Contingent liabilities |
| Contingent liabilities relate to a capital grant and are disclosed in note 15 of the accounts. |
| 24. | Directors' advances, credits and guarantees |
| During the year, the directors used a current account with the group to records amounts due to them and drawn by them. Loans and advances totalling £201,476 and repayments of £180,581 were made during the year. The balances at the year end was £33,895 owed to the group (2024: £5,732 owed by the group and £13,000 owed to the group). |
| 25. | Related party disclosures |
| The following transactions with related parties took place during the year, on normal commercial terms: |
| Rent charged |
Loans |
Debtor balance |
| £ | £ | £ |
| Transactions with entities with common control | 43,800 | - | 20,000 |