Company registration number 09214794 (England and Wales)
WESTGROVE GROUP (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
WESTGROVE GROUP (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
S M Whittle
S P Fives
Company number
09214794
Registered office
940 Lakeside Drive
Centre Park
Warrington
Cheshire
WA1 1QY
Auditor
Sumer Auditco Limited
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
Bankers
Yorkshire Bank
34 Princes Street
Stockport
Cheshire
SK1 1RE
WESTGROVE GROUP (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 36
WESTGROVE GROUP (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

The Westgrove group of companies are established, innovative and independent cleaning, security and dual service providers.

 

There have not been any significant changes to the group's or company’s principal activities during the year under review. The Directors are not aware, at the date of this report, of any likely changes to the principal activities in the next year.

 

2025 has been a successful year with increases in turnover of 9.6% to over £33.9m, (2024: £30.9m). The core activity continues to be the provision of staffing services, delivering a sustainable, quality service. The directors continue to focus on turnover growth and maintaining profitability levels and are confident that growth will be achieved from continually seeking to increase market share, maintaining existing contracts and customers, in addition to securing new opportunities.

 

In order to implement the above, a new Strategic Leadership Team headed up by G Wilson (MD) and C McKinley-Smith (CEO) are developing high level relationships, which is contributing to enhanced turnover and profitability in 2025.

 

Despite inflationary pressures and the difficulties in winning new work the group has seen a slight improvement in G.P margins to 11.9% (2024: 11.4%). This level of profitability has been sustained following the year end.

 

Administrative costs have increased when compared to the prior year due to global cost increases, though the impact has been minimised due to close and effective cost controls.

 

The group has recognised the difficulties in winning new work and the erosion of margins within the traditional market of shopping centres and retail parks. It is investing heavily within its senior team with a strategy to target more varied sectors , specifically industrial and distribution sectors.

 

The year ended 31 December 2025 resulted in a group profit before tax of £674k (2024: £552k) which the directors are satisfied with, particularly considering the erosion of margins in traditional markets noted above.

 

At the year end, the group has net assets of £895k (2024: £741k). The directors are satisfied with the 2025 financial position and believes this places the company in a strong and stable financial position.

 

Westgrove provide industry leading solutions to both soft and technical services across retail, commercial and manufacturing, having a collaborative and flexible approach to help deliver our partner’s key Objectives. We pride ourselves on working closely with our partners to develop industry leading relationships and an unparalleled colleague centric culture. Our teams work closely with our partners to deliver a service which regularly exceeds expectations, our contract retention rate is unrivalled. Westgrove’s ESG approach is making a difference within our business, to our partners, colleagues and the communities we serve. We are conscious of our impact on the planet, it's people, colleagues, partners, and the prosperity of the communities with whom we work. We are committed to creating healthy, fair, equitable, vibrant, and safe working places and spaces and we collaborate on any initiatives that help to deliver Net Zero outcomes, social value, and equitable workplaces and systems

 

 

 

WESTGROVE GROUP (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Principal risks and uncertainties

The directors have considered the exposure of the group to risks. The principal risks are interest rate risk, credit risk and liquidity risk.

 

Interest rate risk

The group is funded through its retained earnings and borrowings. The directors regularly monitor cash flow projections of the company in order to ensure that it has sufficient available funds for its continuing operations. The risk is managed by monitoring key ratios such as interest cover, as well as cash flow. The group does not use derivative financial instruments to manage this risk and, as such, no hedge accounting is applied.

 

Liquidity risk

The group seeks to manage financial risk by ensuring liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. Short-term flexibility is achieved by an invoice discounting facility.

 

Credit risk

The principal credit risk arises from the group's trade debtors.

 

The group has policies in place such that credit checks are made on all potential customers as part of the set new account procedures.

 

Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

 

Foreign currency risk

The group is not exposed to any significant direct currency risk since there are no foreign subsidiaries or balances held in foreign locations, and all invoicing is in sterling.

 

Brexit

Following the UK leaving the European Union on 31 January 2020, the group recognise the increasing difficulty to

recruit directly employed staff and therefore are becoming more reliant on subcontract labour.

 

The group is committed to paying the living wages, however this along with price increases of materials and

consumables is having an adverse effect of the margins achievable.

Key performance indicators

The Directors have and will continue to monitor all of the KPI’s and daily operating controls and maintain a strong focus on increasing performance in all aspects of the business.

 

The main KPI’s and corresponding results are as follows:

 

 

2025

2024

 

 

 

Gross profit %

11.9%

11.4%

Profit before tax %

2.0%

1.8%

EBITDA

£1.3m

£1.3m

Average no. of employees

937

914

Net assets

£0.9m

£0.7m

 

The increased profitability has been explained in the review of business section.

 

The Westgrove Group have over 60 sites employing almost 1,000 site based staff, with class leading employee retention and staff benefits.

 

The group continues to operate with net current liabilities, primarily driven by deferred income balances; however, the directors remain satisfied that adequate resources are in place to support ongoing operations.

 

Net assets have increased due to profit retention in the group.

 

WESTGROVE GROUP (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

On behalf of the board

S M Whittle
Director
9 July 2026
WESTGROVE GROUP (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company, continues to be that of a non-trading holding company.

 

The principal activity of the group, continues to be that of the provision of cleaning and support services.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £341,053. The directors do not recommend payment of a final dividend.

Directors

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

S M Whittle
S P Fives
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Future developments

The group focus on its core business is reflected in the systems, infrastructure, and investment in its staff in order to deliver an effective national service to all customers.

 

Future developments will involve focussing on growth that is complementary to our core business.

 

It is recognised by the directors of the Westgrove Group that the margins available within their traditional market sector of retail parks and shopping centres are being eroded. Therefore the Westgrove Group are looking at potential opportunities in other sectors  to utilise their specialist knowledge of ‘soft services‘ but have ventured into ‘hard services’ which will open up alternative markets with higher gross margins. This 'hard services' offering will also work hand in glove with the group's soft services and current partners.

Auditor

The auditor, Sumer Auditco Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

WESTGROVE GROUP (HOLDINGS) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
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:

 

 

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.

Strategic report

In accordance with s414(c)(11) of the Companies Act, included in the strategic report is information relating to principal risks and uncertainties, which would otherwise be required by schedule 7 of the "Large and Medium Sized Company's (Accounts and Reports) Regulations 2008" to be contained in the directors report.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
S M Whittle
Director
9 July 2026
WESTGROVE GROUP (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WESTGROVE GROUP (HOLDINGS) LIMITED
- 6 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the 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.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The 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:

WESTGROVE GROUP (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WESTGROVE GROUP (HOLDINGS) LIMITED
- 7 -
Matters on which we are required to report by exception

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

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

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 discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.

 

Firstly, Westgrove Group (Holdings) Limited is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

 

Secondly, Westgrove Group (Holdings) Limited is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation or the loss of the company's license to operate. We identified the following areas as those most likely to have such an effect: laws related to packaging recycling, controls of substances hazardous to health, and security.

 

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.

 

WESTGROVE GROUP (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WESTGROVE GROUP (HOLDINGS) 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. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:

 

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

Use of our report

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

Helen Mills (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Fourth Floor
Unit 5B, The Parklands
Bolton
BL6 4SD
9 July 2026
WESTGROVE GROUP (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
as restated
Notes
£
£
Turnover
4
33,866,259
30,890,575
Cost of sales
(29,848,752)
(27,378,803)
Gross profit
4,017,507
3,511,772
Administrative expenses
(3,191,164)
(2,753,456)
Operating profit
5
826,343
758,316
Interest receivable and similar income
9
32,072
25,233
Interest payable and similar expenses
10
(184,569)
(231,461)
Profit before taxation
673,846
552,088
Tax on profit
11
(178,816)
(194,537)
Profit for the financial year
495,030
357,551
Other comprehensive income
Revaluation of tangible fixed assets
-
0
173,221
Total comprehensive income for the year
495,030
530,772
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.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WESTGROVE GROUP (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
14
3,431,125
3,001,510
3,431,125
3,001,510
Current assets
Stocks
17
235,628
246,472
Debtors
18
5,205,119
5,473,094
Cash at bank and in hand
123,174
73,249
5,563,921
5,792,815
Creditors: amounts falling due within one year
19
(6,891,245)
(7,253,785)
Net current liabilities
(1,327,324)
(1,460,970)
Total assets less current liabilities
2,103,801
1,540,540
Creditors: amounts falling due after more than one year
20
(753,078)
(456,162)
Provisions for liabilities
Deferred tax liability
22
456,169
343,801
(456,169)
(343,801)
Net assets
894,554
740,577
Capital and reserves
Called up share capital
24
15,794
15,794
Share premium account
5,980
5,980
Revaluation reserve
368,196
379,290
Profit and loss reserves
504,584
339,513
Total equity
894,554
740,577

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

The financial statements were approved by the board of directors and authorised for issue on 9 July 2026 and are signed on its behalf by:
09 July 2026
S M Whittle
Director
Company registration number 09214794 (England and Wales)
WESTGROVE GROUP (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
15
15,003
15,003
Current assets
Debtors
18
6,771
6,771
Net current assets
6,771
6,771
Net assets
21,774
21,774
Capital and reserves
Called up share capital
24
15,794
15,794
Share premium account
5,980
5,980
Total equity
21,774
21,774

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £341,053 (2024 - £292,000 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 9 July 2026 and are signed on its behalf by:
09 July 2026
S M Whittle
Director
Company registration number 09214794 (England and Wales)
WESTGROVE GROUP (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 31 December 2024:
Balance at 1 January 2024
15,794
5,980
23,392
364,132
409,298
Correction of revaluation reserve
-
-
182,677
(90,170)
92,507
As restated
15,794
5,980
206,069
273,962
501,805
Year ended 31 December 2024:
Profit for the year
-
-
-
357,551
357,551
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
173,221
-
173,221
Total comprehensive income
-
-
173,221
357,551
530,772
Dividends
12
-
-
-
(292,000)
(292,000)
Balance at 31 December 2024
15,794
5,980
379,290
339,513
740,577
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
495,030
495,030
Dividends
12
-
-
-
(341,053)
(341,053)
Transfers
-
-
(11,094)
11,094
-
Balance at 31 December 2025
15,794
5,980
368,196
504,584
894,554
WESTGROVE GROUP (HOLDINGS) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
15,794
5,980
-
0
21,774
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
292,000
292,000
Dividends
12
-
-
(292,000)
(292,000)
Balance at 31 December 2024
15,794
5,980
-
0
21,774
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
341,053
341,053
Dividends
12
-
-
(341,053)
(341,053)
Balance at 31 December 2025
15,794
5,980
-
0
21,774
WESTGROVE GROUP (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
1,362,631
1,140,410
Interest paid
(184,569)
(231,461)
Income taxes paid
(417,975)
(357,896)
Net cash inflow from operating activities
760,087
551,053
Investing activities
Purchase of tangible fixed assets
(251,156)
(137,169)
Proceeds from disposal of tangible fixed assets
-
9,431
Repayment/ (advances) of loans
149,463
(52,666)
Interest received
32,072
25,233
Net cash used in investing activities
(69,621)
(155,171)
Financing activities
Payment of finance leases obligations
(299,488)
(146,090)
Dividends paid to equity shareholders
(341,053)
(292,000)
Net cash used in financing activities
(640,541)
(438,090)
Net increase/(decrease) in cash and cash equivalents
49,925
(42,208)
Cash and cash equivalents at beginning of year
73,249
115,457
Cash and cash equivalents at end of year
123,174
73,249
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information

Westgrove Group (Holdings) Limited (“the company”) is a private limited company and incorporated in England and Wales. The registered office is 940 Lakeside Drive, Centre Park, Warrington, WA1 1QY.

 

The group consists of Westgrove Group (Holdings) Limited and all of its subsidiaries.

1.1
Basis of preparation

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

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention, modified to include land and buildings at fair value. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

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.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Westgrove Group (Holdings) 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 December 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.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.4
Going concern

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

 

The directors recognise following Brexit there has been an increasing difficulty to recruit directly employed staff and therefore the group continues to be more reliant on subcontract labour. The group is committed to paying the living wage, however this along with price increases of materials and consumables is having an adverse effect on the margins achievable. The directors are continually monitoring the rising costs and are satisfied that they are taking all steps necessary to minimise cost increases.

 

At the year-end the group has net current liabilities of £1,327,324 (2024: £1,460,970). The directors have considered the future profitability of the group and its ability to continue as a going concern, and have prepared profit and cash flow forecasts for the period to 31 December 2027. Based on these projections and the items above, the directors are satisfied that, for the foreseeable future, the group can meet its projected working capital requirements. The group has access to some alternative finance facilities should this be required. Consequently, the financial statements have been prepared on a going concern basis.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT.

 

The group recognises revenue from the following major sources:

· Security

· Cleaning

· Other

 

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

 

Security

Turnover related to the provision of security services is based on performance obligations of contracted work, related to the hours worked and services performed. Additional work performed is invoiced as adhoc recharges to the client, or underprovided work is credit noted.

 

Accrued income is recognised for services provided but not yet invoiced at the reporting date.

 

Cleaning

Turnover related to the provision of cleaning services is based on performance obligations of contracted work, related to the hours worked and services performed. Additional work performed is invoiced as adhoc recharges to the client, or underprovided work is credit noted.

 

Accrued income is recognised for services provided but not yet invoiced at the reporting date.

 

Other

Other income recognisable in the financial statements relates to adhoc recharges for work outside of the contract income for other services i.e. maintenance, events, or front of house. The income is recognised once all work is satisfied for the service being provided.

 

Accrued income is recognised for services provided but not yet invoiced at the reporting date.

 

Dividend income

Dividend income receivable by the company from subsidiary companies, is recognised in the period they are voted.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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:

Freehold property
3% p.a. straight line
Leasehold improvements
15% p.a. reducing balance
Plant and machinery
15% p.a. reducing balance
Fixtures, fittings & equipment
15% p.a. reducing balance
Computer equipment
15% p.a. reducing balance
Motor vehicles
25% p.a. 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 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.

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.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -

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 cost less any provision for impairment.

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.

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.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
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.

Basic financial liabilities

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

 

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

 

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

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.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Current tax

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

Deferred tax

Deferred taxation is recognised in respect of all timing differences which have originated but not reversed at the balance sheet date. Timing differences are differences between taxable profits and the results as stated in the financial statements which arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised for tax purposes.

 

A net deferred tax asset is regarded as recoverable and therefore recognised only when it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of underlying timing differences can be deducted.

 

Deferred tax is measured at the average tax rates which are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws which have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non-discounted basis.

1.15
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.

1.16
Retirement benefits

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

1.17
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.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
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.

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.

Freehold property

Tangible fixed assets includes freehold property that is recognised at fair value. The freehold property is professionally valued periodically. In the interim the directors assess the fair value of the freehold property to consider whether there has been a change in value, considering recently transacted similar properties in the area.

 

During the year, management performed an assessment over the valuation of land and buildings and noted that the carrying value of £1,175,758 (2024: £1,200,000) calculated based on accounting policies applied, is not materially different to the fair value of the property. The last professional valuation obtained was in January 2025. This valuation was performed by external valuers Morgan Williams Commercial LLP on the basis of market value.

 

During the year, no revaluation has been recognised (2024: £173,221).

 

Refer to note 14, showing the tangible fixed assets carrying values impacted by the key accounting estimate.

Depreciation

Tangible fixed assets are depreciated over their useful economic lives taking into account residual values, where appropriate. The actual lives of the tangible fixed assets and residual values are assessed annually and may vary depending on a number of factors. In reassessing asset lives, all relevant known factors are taken into account but there is inherent uncertainty present in making this assessment.

 

During the year a depreciation charge of £480,952 (2024: £303,300) was calculated based on accounting policies applied.

 

Refer to note 14, showing the tangible fixed assets carrying values impacted by the key accounting estimate.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
3
Prior period adjustment
Changes to the balance sheet - group
As previously reported
Adjustment at 1 Jan 2024
Adjustment at 31 Dec 2024
As restated at 31 Dec 2024
£
£
£
£
Provisions for liabilities
Deferred tax
(474,149)
(92,507)
222,855
(343,801)
Capital and reserves
Revaluation reserve
159,113
(92,507)
312,684
379,290
Profit and loss reserves
429,342
-
(89,829)
339,513
Total equity
610,229
(92,507)
222,855
740,577
Changes to the profit and loss account - group
As previously reported
Adjustment
As restated
Period ended 31 December 2024
£
£
£
Taxation
(194,878)
341
(194,537)
Reconciliation of changes in equity - group
1 January
31 December
2024
2024
Notes
£
£
Adjustments to prior year
Correction of revaluation reserve
1
-
220,177
Correction of retained earnings
1
-
(90,170)
Correction of deferred tax 2024
2
(92,507)
-
Correction of deferred tax
3
-
341
Total adjustments
(92,507)
130,348
Equity as previously reported
501,805
610,229
Equity as adjusted
409,298
740,577
Analysis of the effect upon equity
Revaluation reserve
(92,507)
220,177
Profit and loss reserves
-
(89,829)
(92,507)
130,348
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Prior period adjustment
(Continued)
- 23 -
Reconciliation of changes in profit for the previous financial period
2024
Notes
£
Adjustments to prior year
Correction of revaluation reserve
1
-
Correction of retained earnings
1
-
Correction of deferred tax 2024
2
-
Correction of deferred tax
3
341
Profit as previously reported
357,210
Profit as adjusted
357,551
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
292,000
Profit as adjusted
292,000
Notes to reconciliation
Correction of revaluation reserve and retained earnings

A prior period adjustment has been processed to correct the accounting of the revaluation reserve and the associated deferred tax.

It was noted that historic transfers between the revaluation reserve and retained earnings were calculated incorrectly and excess transfers, reducing the revaluation reserve and increasing retained earnings, had been made, totalling £90,170. These have now been reversed as part of the prior year adjustment.

Additionally, deferred tax on the revaluation has been incorrectly recognised, both as part of the £92,507 prior year adjustment in 2024 (referenced below), as well as the £37,500 recognised on the revaluation in 2024. The indexation allowance on the historic cost of the property would elimate any gain on sale of property, and as such there is no deferred tax to recognise. The total deferred tax reversed by the prior year adjustment is £130,007.

Therefore the 2 above adjustments have increased the revaluation reserve by £220,177, decreased deferred tax by £130,007 and decreased retained earnings by £90,170.

The 2 above adjustments have had no effect on profit previously reported at 31 December 2024.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Prior period adjustment
(Continued)
- 24 -
Correction of deferred tax 2024

During the prior year, it was identified that no deferred tax provision has been calculated on the revaluation of land and buildings to fair value. An adjustment of £92,507 was posted to recognise the cumulative deferred tax provision brought forward from the last revaluation recognised in 2022.

 

This adjustment had no impact over net profit.

 

As noted above the calculation of the deferred tax was mis-calculated as indexation allowance was not taken into account, and as such this 2024 prior year adjustment has been reversed by the 2025 prior year adjustment.

Correction of deferred tax

A prior year adjustment has been processed to recognise the correction of the pension creditor value in the deferred tax figure at 31 December 2024.

 

The adjustment has increased the net profit and retained earnings for the year by £341, and has decreased the deferred tax liability by £341.

 

Although trivial, the adjustment has been made as part of the wider correction to deferred tax as per the notes above.

4
Turnover and other revenue

An analysis of the group's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Security
20,495,879
17,843,118
Cleaning
12,246,191
11,988,967
Other
1,124,189
1,058,490
33,866,259
30,890,575
2025
2024
£
£
Other revenue
Interest income
32,072
25,233
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
415,324
193,321
Depreciation of tangible fixed assets held under finance leases
65,628
109,979
(Profit)/loss on disposal of tangible fixed assets
-
5,743
Amortisation of intangible assets
-
195,831
Operating lease charges
40,723
38,839
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
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
5,650
5,500
Audit of the financial statements of the company's subsidiaries
53,070
58,500
58,720
64,000
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
Direct staff
893
874
-
-
Admin staff
40
36
-
-
Directors
2
2
-
-
Total
935
912
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
23,931,563
22,250,898
-
0
-
0
Social security costs
2,842,023
2,210,119
-
-
Pension costs
508,887
510,398
-
0
-
0
27,282,473
24,971,415
-
0
-
0
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
54,977
33,459
9
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
32,072
25,233
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
10
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
57,919
57,083
Other interest
126,650
174,378
Total finance costs
184,569
231,461
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
67,170
152,543
Adjustments in respect of prior periods
(722)
-
0
Total current tax
66,448
152,543
Deferred tax
Origination and reversal of timing differences
146,852
41,994
Adjustment in respect of prior periods
(34,484)
-
0
Total deferred tax
112,368
41,994
Total tax charge
178,816
194,537

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
673,846
552,088
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
168,462
138,022
Tax effect of expenses that are not deductible in determining taxable profit
5,531
4,914
Tax effect of utilisation of tax losses not previously recognised
(864)
-
0
Permanent capital allowances in excess of depreciation
-
0
971
Depreciation on assets not qualifying for tax allowances
6,409
-
0
Amortisation on assets not qualifying for tax allowances
-
0
48,587
Under/(over) provided in prior years
(722)
-
0
Movement in pension provison
-
0
2,043
Taxation charge
178,816
194,537
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
341,053
292,000
13
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
1,982,616
Amortisation and impairment
At 1 January 2025 and 31 December 2025
1,982,616
Carrying amount
At 31 December 2025
-
0
At 31 December 2024
-
0
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
14
Tangible fixed assets
Group
Freehold property
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
1,200,000
33,671
2,895,897
70,290
206,557
478,060
4,884,475
Additions
-
0
-
0
668,716
18,083
32,778
190,990
910,567
At 31 December 2025
1,200,000
33,671
3,564,613
88,373
239,335
669,050
5,795,042
Depreciation and impairment
At 1 January 2025
-
0
25,821
1,620,812
18,040
94,802
123,490
1,882,965
Depreciation charged in the year
24,242
1,393
305,672
14,430
19,651
115,564
480,952
At 31 December 2025
24,242
27,214
1,926,484
32,470
114,453
239,054
2,363,917
Carrying amount
At 31 December 2025
1,175,758
6,457
1,638,129
55,903
124,882
429,996
3,431,125
At 31 December 2024
1,200,000
7,850
1,275,085
52,250
111,755
354,570
3,001,510
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and machinery
736,417
512,567
-
0
-
0
Fixtures, fittings & equipment
-
0
7,287
-
0
-
0
Motor vehicles
388,298
457,969
-
0
-
0
1,124,715
977,823
-
-

 

Land and buildings with a historical cost of £966,107 (2024: £966,107) were revalued at £1,200,000 on 17 January 2025 by Robert A Bates, MRICS, of Morgan Williams Commercial LLP, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. The directors believe £1,175,758 represents a fair value as at 31 December 2025 (2024: £1,200,000), stated after depreciaton. Had the property not been revalued it would have been included at the following historical cost net book value:

2025
2024
£
£
Group
Cost
966,107
966,107
Accumulated depreciation
(132,662)
(119,514)
Carrying value
833,445
846,593
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
15,003
15,003
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025 and 31 December 2025
15,003
Carrying amount
At 31 December 2025
15,003
At 31 December 2024
15,003
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
16
Subsidiaries

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

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Westgrove Cleaning Services Ltd
1
Provision of cleaning services
Ordinary
100.00
Westgrove Support Services Limited
1
Provision of security and staffing services
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
940 Lakeside Drive, Centre Park, Warrington, Cheshire, WA1 1QY

The subsidiary, Westgrove Cleaning Services Ltd, is exempt from audit under the provisions of s479a of the Companies Act 2006. Westgrove Group (Holdings) Limited, the ultimate parent company, has provided a guarantee for the liabilities of this company in connection with the financial period ended 31 December 2025.

17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
235,628
246,472
-
-
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,956,765
3,032,570
-
0
-
0
Corporation tax recoverable
415,464
444,946
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
6,771
6,771
Other debtors
1,102,905
1,403,571
-
0
-
0
Prepayments and accrued income
729,985
592,007
-
0
-
0
5,205,119
5,473,094
6,771
6,771
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
21
290,946
227,939
-
0
-
0
Trade creditors
1,561,563
1,156,640
-
0
-
0
Corporation tax payable
40,517
421,526
-
0
-
0
Other taxation and social security
1,505,983
1,223,125
-
0
-
0
Other creditors
995,785
2,036,154
-
0
-
0
Accruals and deferred income
2,496,451
2,188,401
-
0
-
0
6,891,245
7,253,785
-
0
-
0

Net obligations under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.

 

Other creditors includes £591,975 (2024: £1,559,222) in respect of an invoice discounting facility, which is secured by a fixed charge over the book debts of the company.

20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
21
753,078
456,162
-
0
-
0

Net obligations under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.

21
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
290,946
227,939
-
0
-
0
In two to five years
753,078
456,162
-
0
-
0
1,044,024
684,101
-
-

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
22
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
as restated
Group
£
£
Accelerated capital allowances
476,647
343,588
Retirement benefit obligations
(20,478)
213
456,169
343,801
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
as restated
Movements in the year:
£
£
Liability at 1 January 2025
343,801
-
Charge to profit or loss
112,368
-
Liability at 31 December 2025
456,169
-

The deferred tax liability set out above, predominately relates to accelerated capital allowances that are expected to mature over the associated fixed assets useful economic life. Pension contributions will attract tax relief in the year paid.

23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
508,887
510,398

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

 

The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £513,326 (2024: £457,124).

 

Contributions totalling £81,911 (2024: £86,350) were payable to the scheme at the year end and are included within creditors.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary Shares of £1 each
15,004
15,004
15,004
15,004
B Ordinary Shares of £1 each
790
790
790
790
15,794
15,794
15,794
15,794

Called up share represents the nominal value of the shares issued. All shares carry no fixed right to income. Ordinary A and ordinary B shares hold full voting rights.

Called up share represents the nominal value of the shares issued. All shares carry no fixed right to income. Ordinary A and ordinary B shares hold full voting rights.

25
Financial commitments, guarantees and contingent liabilities

There is an unconditional and irrevocable guarantee in the favour of IGF Business Credit Limited dated 20 July 2022 given by Westgrove Support Services Limited, Westgrove Cleaning Services Limited and

Westgrove Group (Holdings) Limited. This contains a charge over the property held within the group. As at 31 December 2025, the total group liability stood at £591,975 (2024: £1,559,221).

26
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
-
7,178
-
-
-
7,178
-
-
27
Related party transactions
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
27
Related party transactions
(Continued)
- 34 -

Group

The group has taken advantage of the exemption available in Financial Reporting Standard (FRS) 102 "Related party disclosures" Section 33.1A whereby it has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

During the year, a subsidiary made sales to a related company of £533,667 (2024: £417,380), and purchases of £Nil (2024: £Nil), related due to common directors. At the year end there was a balance of £42,803 (2024: £36,659) due to the group.

During the year, a subsidiary made sales to a related company of £1,489,669 (2024: £1,310,976), and purchases of £1,908,911 (2024: £1,652,697), related due to common directors. At the year end there was a balance of £296,839 (2024: £239,918) due to the group.

Other debtors includes balances owed by shareholders to a subsidiary of £271,475 (2024: £327,783). During the year, there were advances of £32,737 (2024: £58,389), repayments of £98,053 (2024: £78,627) and interest charged of £9,007 (2024: £5,897). Interest is charged at HM Revenue and Customs approved rates for beneficial loans at 3.75% (2024: 2.25%).

Related party balances (unless otherwise stated) are unsecured, non-interest bearing and repayable on demand.

Company

The company has taken advantage of the exemption available in Financial Reporting Standard (FRS) 102 "Related party disclosures" Section 33.1A whereby it has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
28
Directors' transactions

Dividends totalling £162,000 (2024: £142,248) were paid in the year in respect of shares held by the company's directors.

Advances or credits have been granted by the group to its directors as follows:

During the year, HM Revenue & Customs revised the official rate of interest used in determining the taxable benefit on beneficial loans provided to employees and directors. The rate increased from 2.25% to 3.75% from 6 April 2025 onwards.

 

Loans
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Directors' Loan
3.75
329,164
11,681
8,890
(81,000)
268,735
Directors' Loan
3.75
524,460
58,792
14,175
(162,000)
435,427
853,624
70,473
23,065
(243,000)
704,162
29
Cash generated from group operations
2025
2024
as restated
£
£
Profit after taxation
495,030
357,551
Adjustments for:
Taxation charged
178,816
194,537
Finance costs
184,569
231,461
Investment income
(32,072)
(25,233)
(Gain)/loss on disposal of tangible fixed assets
-
5,743
Amortisation and impairment of intangible assets
-
195,831
Depreciation and impairment of tangible fixed assets
480,952
303,300
Increase in provisions
-
92,507
Movements in working capital:
Decrease in stocks
10,844
31,260
Decrease/(increase) in debtors
89,030
(543,810)
(Decrease)/increase in creditors
(44,538)
297,263
Cash generated from operations
1,362,631
1,140,410
WESTGROVE GROUP (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
30
Analysis of changes in net debt - group
1 January 2025
Cash flows
New finance leases
31 December 2025
£
£
£
£
Cash at bank and in hand
73,249
49,925
-
123,174
Obligations under finance leases
(684,101)
299,488
(659,411)
(1,044,024)
(610,852)
349,413
(659,411)
(920,850)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100S M WhittleS P Fivesfalse09214794bus:Consolidated2025-01-012025-12-31092147942025-01-012025-12-3109214794bus:Director12025-01-012025-12-3109214794bus:Director22025-01-012025-12-3109214794bus:RegisteredOffice2025-01-012025-12-3109214794bus:Agent12025-01-012025-12-31092147942025-12-3109214794bus:Consolidated2025-12-3109214794bus:Consolidated2024-01-012024-12-3109214794core:DiscontinuedOperations2025-01-012025-12-31092147942024-01-012024-12-3109214794bus:Consolidated2024-12-3109214794core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3109214794core:LeaseholdImprovementsbus:Consolidated2025-12-3109214794core:PlantMachinerybus:Consolidated2025-12-3109214794core:FurnitureFittingsbus:Consolidated2025-12-3109214794core:ComputerEquipmentbus:Consolidated2025-12-3109214794core:MotorVehiclesbus:Consolidated2025-12-3109214794core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3109214794core:LeaseholdImprovementsbus:Consolidated2024-12-3109214794core:PlantMachinerybus:Consolidated2024-12-3109214794core:FurnitureFittingsbus:Consolidated2024-12-3109214794core:ComputerEquipmentbus:Consolidated2024-12-3109214794core:MotorVehiclesbus:Consolidated2024-12-3109214794core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3109214794core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31092147942024-12-3109214794core:ShareCapitalbus:Consolidated2025-12-3109214794core:ShareCapitalbus:Consolidated2024-12-3109214794core:SharePremiumbus:Consolidated2025-12-3109214794core:SharePremiumbus:Consolidated2024-12-3109214794core:RevaluationReservebus:Consolidated2025-12-3109214794core:RevaluationReservebus:Consolidated2024-12-3109214794core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3109214794core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3109214794core:ShareCapital2025-12-3109214794core:ShareCapital2024-12-3109214794core:SharePremium2025-12-3109214794core:SharePremium2024-12-3109214794core:ShareCapitalbus:Consolidated2023-12-3109214794core:SharePremiumbus:Consolidated2023-12-3109214794core:RevaluationReservebus:Consolidated2023-12-31092147942023-12-3109214794core:ShareCapital2023-12-3109214794core:SharePremium2023-12-3109214794core:RetainedEarningsAccumulatedLosses2023-12-3109214794core:RetainedEarningsAccumulatedLosses2024-12-3109214794core:RetainedEarningsAccumulatedLosses2025-12-3109214794bus:Consolidated2023-12-3109214794core:Goodwill2025-01-012025-12-3109214794core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3109214794core:LeaseholdImprovements2025-01-012025-12-3109214794core:PlantMachinery2025-01-012025-12-3109214794core:FurnitureFittings2025-01-012025-12-3109214794core:ComputerEquipment2025-01-012025-12-3109214794core:MotorVehicles2025-01-012025-12-3109214794core:UKTaxbus:Consolidated2025-01-012025-12-3109214794core:UKTaxbus:Consolidated2024-01-012024-12-3109214794bus:Consolidated12025-01-012025-12-3109214794bus:Consolidated12024-01-012024-12-3109214794bus:Consolidated22025-01-012025-12-3109214794bus:Consolidated22024-01-012024-12-3109214794bus:Consolidated32025-01-012025-12-3109214794bus:Consolidated32024-01-012024-12-3109214794core:Goodwillbus:Consolidated2024-12-3109214794core:Goodwillbus:Consolidated2025-12-3109214794core:Goodwillbus:Consolidated2024-12-3109214794core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3109214794core:LeaseholdImprovementsbus:Consolidated2024-12-3109214794core:PlantMachinerybus:Consolidated2024-12-3109214794core:FurnitureFittingsbus:Consolidated2024-12-3109214794core:ComputerEquipmentbus:Consolidated2024-12-3109214794core:MotorVehiclesbus:Consolidated2024-12-3109214794bus:Consolidated2024-12-3109214794core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3109214794core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3109214794core:PlantMachinerybus:Consolidated2025-01-012025-12-3109214794core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3109214794core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3109214794core:MotorVehiclesbus:Consolidated2025-01-012025-12-3109214794core:PlantMachinery2025-12-3109214794core:PlantMachinery2024-12-3109214794core:FurnitureFittings2025-12-3109214794core:FurnitureFittings2024-12-3109214794core:MotorVehicles2025-12-3109214794core:MotorVehicles2024-12-3109214794core:Subsidiary12025-01-012025-12-3109214794core:Subsidiary22025-01-012025-12-3109214794core:Subsidiary112025-01-012025-12-3109214794core:Subsidiary222025-01-012025-12-3109214794core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3109214794core:CurrentFinancialInstruments2025-12-3109214794core:CurrentFinancialInstruments2024-12-3109214794core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3109214794core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3109214794core:CurrentFinancialInstruments22025-12-3109214794core:CurrentFinancialInstruments22024-12-3109214794core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3109214794core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3109214794core:Non-currentFinancialInstruments2025-12-3109214794core:Non-currentFinancialInstruments2024-12-3109214794core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3109214794core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3109214794core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109214794core:WithinOneYearbus:Consolidated2025-12-3109214794core:WithinOneYearbus:Consolidated2024-12-3109214794core:WithinOneYear2025-12-3109214794core:WithinOneYear2024-12-3109214794core:BetweenTwoFiveYearsbus:Consolidated2025-12-3109214794core:BetweenTwoFiveYearsbus:Consolidated2024-12-3109214794core:BetweenTwoFiveYears2025-12-3109214794core:BetweenTwoFiveYears2024-12-3109214794bus:PrivateLimitedCompanyLtd2025-01-012025-12-3109214794bus:FRS1022025-01-012025-12-3109214794bus:Audited2025-01-012025-12-3109214794bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3109214794bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP