Company registration number SC640496 (Scotland)
BARR + WRAY GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
BARR + WRAY GROUP LIMITED
CONTENTS
Page
Company information
1
Strategic report
2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9 - 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 - 34
BARR + WRAY GROUP LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr L Kennedy
Mr I Montgomerie
Mr P Rock
(Appointed 5 December 2024)
Ms S Peggram
(Appointed 5 December 2024)
Secretary
Mr I Montgomerie
Company number
SC640496
Registered office
1 Buccleuch Avenue
Hillington Park
Glasgow
Scotland
G52 4NR
Auditor
Dains Audit (Scotland) Limited
169 West George Street
Glasgow
United Kingdom
G2 2LB
BARR + WRAY GROUP LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 2 -

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

Review of Business

The group's principal activity is in two distinct markets - "Pools and Spas" and "Process Equipment", where it utilises its core skills in water engineering. Its experience and expertise built up over 60 years is combined with state of the art engineering to provide its customers with products and services of the highest quality.

 

The directors believe the results for the year are commendable and that the closing order-book at the end of December 2025 provides an opportunity for further growth.

 

The ordinary share capital of the company was acquired by Kohler Co. on 5 December 2024.

Key Performance Indicators

Gross margin for the period was 32.14% (2024: 29.88%). The group made an operating profit in the year.

Principal Risks and Uncertainties

The directors believe the main risks facing the business are the downturn in the global economy. The healthy financial position of the business, the recognised quality of the group brand and the strong order book at the year-end in the directors' opinion significantly mitigates these risks.

Financial Risk Management Objectives and Policies

The group finances its operations through its retained profits. Management objective is to retain sufficient liquid funds to enable it to meet its day to day obligations as they fall due.

 

Hedge accounting is not used by the group.

 

The group also participates in a cash pooling agreement with other group entities to optimise liquidity and manage cash resources efficiently across the group. Under this agreement, surplus funds are automatically transferred to a central group account, and deficits are funded as required. This agreement is managed by Kohler International Holdings Limited, and it operates in accordance with a formal intra-group agreement outlining the rights and obligations of participating entities.

On behalf of the board

Mr I Montgomerie
Director
10 July 2026
BARR + WRAY GROUP LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 3 -

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

Principal activities

The principal activity of the Group during the period was the provision of water engineering services.

Results and dividends

The results for the period are set out on page 8.

No ordinary dividends were paid (2024: £144,000).

Directors

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

Mr D Barton
(Resigned 5 December 2024)
Mrs M Johnson
(Resigned 5 December 2024)
Mr L Kennedy
Mr A A Macdonald
(Resigned 5 December 2024)
Mr I McClure
(Resigned 5 December 2024)
Mr I Montgomerie
Mr P Rock
(Appointed 5 December 2024)
Ms S Peggram
(Appointed 5 December 2024)
Auditor

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

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.

BARR + WRAY GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 4 -
Statement of disclosure to auditor

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

On behalf of the board
Mr I Montgomerie
Director
10 July 2026
BARR + WRAY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BARR + WRAY GROUP LIMITED
- 5 -
Opinion

We have audited the financial statements of Barr + Wray Group Limited (the 'parent company') and its subsidiaries (the 'group') for the period 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:

BARR + WRAY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARR + WRAY GROUP LIMITED
- 6 -
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.

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:

 

BARR + WRAY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BARR + WRAY GROUP LIMITED
- 7 -

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.

 

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

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

Use of our report

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

Andrew McKay (Senior Statutory Auditor)
for and on behalf of Dains Audit (Scotland) Limited
Statutory Auditor
169 West George Street
Glasgow
United Kingdom
G2 2LB
14 July 2026
BARR + WRAY GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 8 -
Period
Year
ended
ended
31 December
30 September
2025
2024
Notes
£
£
Turnover
3
20,475,748
17,824,763
Cost of sales
(13,894,457)
(12,499,343)
Gross profit
6,581,291
5,325,420
Administrative expenses
(4,765,111)
(3,298,847)
Other operating income
-
0
305
Operating profit
4
1,816,180
2,026,878
Interest receivable and similar income
8
331,192
262,428
Interest payable and similar expenses
9
(4,620)
(65,893)
Profit before taxation
2,142,752
2,223,413
Tax on profit
10
(287,908)
(375,901)
Profit for the financial period
27
1,854,844
1,847,512
Other comprehensive income
Actuarial gain on defined benefit pension schemes
795,000
317,000
Currency translation loss taken to retained earnings
(14,483)
(206,443)
Tax relating to other comprehensive income
(198,750)
(79,250)
Total comprehensive income for the period
2,436,611
1,878,819
Profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.

The notes on pages 15 to 34 form part of these financial statements.

BARR + WRAY GROUP LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 9 -
31 December 2025
30 September 2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
885,106
1,101,867
Tangible assets
13
1,450,971
1,461,714
2,336,077
2,563,581
Current assets
Stocks
16
394,686
220,778
Debtors
17
7,907,084
5,192,131
Cash at bank and in hand
3,007,394
4,071,013
11,309,164
9,483,922
Creditors: amounts falling due within one year
18
(6,323,472)
(5,946,901)
Net current assets
4,985,692
3,537,021
Total assets less current liabilities
7,321,769
6,100,602
Creditors: amounts falling due after more than one year
19
-
(543,607)
Provisions for liabilities
Provisions
21
437,578
406,697
Deferred tax liability
22
1,200,251
907,969
(1,637,829)
(1,314,666)
Net assets excluding pension surplus
5,683,940
4,242,329
Defined benefit pension surplus
23
4,232,000
3,237,000
Net assets
9,915,940
7,479,329
Capital and reserves
Called up share capital
24
32,000
32,000
Share premium account
25
2,775,985
2,775,985
Other reserves
(201,847)
(187,364)
Profit and loss reserves
27
7,309,802
4,858,708
Total equity
9,915,940
7,479,329

The notes on pages 15 to 34 form part of these financial statements.

BARR + WRAY GROUP LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
The financial statements were approved by the board of directors and authorised for issue on 10 July 2026 and are signed on its behalf by:
10 July 2026
Mr I Montgomerie
Director
Company registration number SC640496 (Scotland)
BARR + WRAY GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
31 December 2025
30 September 2024
Notes
£
£
£
£
Fixed assets
Investments
14
6,540,432
6,540,432
Current assets
Cash at bank and in hand
939
2,221
Creditors: amounts falling due within one year
18
(3,730,786)
(3,185,729)
Net current liabilities
(3,729,847)
(3,183,508)
Total assets less current liabilities
2,810,585
3,356,924
Creditors: amounts falling due after more than one year
19
-
(543,607)
Net assets
2,810,585
2,813,317
Capital and reserves
Called up share capital
24
32,000
32,000
Share premium account
25
2,775,985
2,775,985
Profit and loss reserves
27
2,600
5,332
Total equity
2,810,585
2,813,317

The notes on pages 15 to 34 form part of these financial statements.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company's loss for the year was £2,732 (2024: £147,919 profit).

The financial statements were approved by the board of directors and authorised for issue on 10 July 2026 and are signed on its behalf by:
10 July 2026
Mr I Montgomerie
Director
Company registration number SC640496 (Scotland)
BARR + WRAY GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 12 -
Share capital
Share premium account
Foreign exchange reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 October 2023
32,000
2,775,985
19,079
2,917,446
5,744,510
Year ended 30 September 2024:
Profit for the year
-
-
-
1,847,512
1,847,512
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
317,000
317,000
Currency translation differences
-
-
-
(206,443)
(206,443)
Tax relating to other comprehensive income
-
-
-
(79,250)
(79,250)
Total comprehensive income
-
-
-
1,878,819
1,878,819
Dividends
11
-
-
-
(144,000)
(144,000)
Transfer to foreign exchange reserve
-
-
(206,443)
206,443
-
Balance at 30 September 2024
32,000
2,775,985
(187,364)
4,858,708
7,479,329
Period ended 31 December 2025:
Profit for the period
-
-
-
1,854,844
1,854,844
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
-
795,000
795,000
Currency translation differences
-
-
-
(14,483)
(14,483)
Tax relating to other comprehensive income
-
-
-
(198,750)
(198,750)
Total comprehensive income
-
-
-
2,436,611
2,436,611
Transfer to foreign exchange reserve
-
-
(14,483)
14,483
-
Balance at 31 December 2025
32,000
2,775,985
(201,847)
7,309,802
9,915,940

The notes on pages 15 to 34 form part of these financial statements.

BARR + WRAY GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 October 2023
32,000
2,775,985
1,413
2,809,398
Year ended 30 September 2024:
Profit and total comprehensive income for the year
-
-
147,919
147,919
Dividends
11
-
-
(144,000)
(144,000)
Balance at 30 September 2024
32,000
2,775,985
5,332
2,813,317
Period ended 31 December 2025:
Profit and total comprehensive income
-
-
(2,732)
(2,732)
Balance at 31 December 2025
32,000
2,775,985
2,600
2,810,585

The notes on pages 15 to 34 form part of these financial statements.

BARR + WRAY GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
2,333,549
940,776
Interest paid
(4,620)
(65,893)
Income taxes paid
(292,401)
(187,984)
Net cash inflow from operating activities
2,036,528
686,899
Investing activities
Purchase of tangible fixed assets
(106,087)
(114,934)
Proceeds on disposal of tangible fixed assets
1,800
7,161
Interest received
42,498
111,428
Net cash (used in)/generated from investing activities
(61,789)
3,655
Financing activities
Repayment of loan notes
(53,200)
(212,800)
Repayment of bank loans
(613,036)
(173,683)
Repayments to related entities
(2,357,638)
-
Dividends paid to equity shareholders
-
(144,000)
Net cash used in financing activities
(3,023,874)
(530,483)
Net (decrease)/increase in cash and cash equivalents
(1,049,135)
160,071
Cash and cash equivalents at beginning of period
4,071,013
4,109,695
Effect of foreign exchange rates
(14,484)
(198,753)
Cash and cash equivalents at end of period
3,007,394
4,071,013
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information

Barr + Wray Group Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 1 Buccleuch Avenue, Hillington Park, Glasgow, Scotland, G52 4NR.

 

The group consists of Barr + Wray Group Limited and all of its subsidiaries.

1.1
Accounting convention

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

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

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

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Barr + Wray Group 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.

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

1.3
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.

1.4
Reporting period

The current period covers the 15 months to 31 December 2025. The comparative figures cover the 12 months to 30 September 2024.

1.5
Turnover

In respect of long-term contracts and contracts for ongoing services, turnover represents the value of work done in the year, including estimates of amounts not invoiced, net of Value Added Tax. The value of work done in respect of long term contracts and contracts for ongoing services is determined by reference to the stage of completion.

 

In respect of goods and services sold during the year turnover represents sales price, less returns received, exclusive of Value Added Tax. Sales are recognised at the point at which the Company has fulfilled its contractual obligations and the risks and rewards attaching to the product have been transferred to the customer.

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.6
Intangible fixed assets - goodwill

Goodwill is stated at cost less accumulated amortisation and any impairment in value. Cost is the difference between the fair value of the consideration paid on the acquisition of a business and the fair value of the separable net assets required. Amortisation is calculated to write off the cost of goodwill on a straight line basis over its estimated useful life up to a maximum of 10 years.

 

The carrying value of goodwill is reviewed by the directors annually for impairment.

1.7
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets in relation to customer contracts have a finite useful life and are carried at cost less accumulated amortisation. The estimated useful life of these contracts is 10 years.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

1.8
Tangible fixed assets

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

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

Heritable property
2% straight line
Tools and equipment
20% straight line
Office furniture and equipment
10% to 25% straight line
Motor vehicles
25% straight line

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.

1.9
Fixed asset investments

Investments are stated at cost less provision for any diminution of value, if such reduction is deemed to be of a permanent nature.

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.10
Stocks

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

 

Cost is calculated using the first-in first-out method and includes the normal cost of transporting stock to its present location and condition.

 

Work in progress

 

Work in progress is valued on the basis of direct material and labour costs plus attributable overheads based on a normal level of activity.

 

For long term contracts, profit is recognised by reference to the stage of completion of each contract where there is reasonable certainty that the contract will be profitable. Where the outcome of the contract cannot be established with reasonable certainty, no profit is recognised. Foreseeable losses are provided for in full at the point at which the loss is anticipated.

 

Where amounts invoiced exceed the value of work done, the excess is accounted for as payments received on account and is included within creditors. Where the value of work done exceeds the amount invoiced, the excess is accounted for as amounts recoverable on contracts and is included within debtors.

1.11
Financial instruments

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

 

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

 

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

Basic financial assets

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

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
Taxation

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

Current tax

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

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.14
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.

 

In respect of the subsidiary based in the UAE, provision for employees’ end of service benefits is made for the full amount due to employees for their periods of service up to the reporting date in accordance with the UAE Labour Law and is reported as a separate line item under non-current liabilities.

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.15
Retirement benefits

The Group operates two pension schemes; one defined benefit scheme and one defined contribution scheme. For the defined benefit scheme, the amounts charged to operating profit are the current service costs and gains and losses on settlements and curtailments. They are included as part of staff costs. Past service costs are recognised immediately in the income statement if the benefits have vested. If the benefits have not vested immediately, the costs are recognised over the period until vesting occurs. The interest cost and the expected return on assets are shown as a net amount of other finance costs or credits adjacent to interest. Actuarial gains and loss are recognised immediately in Other Comprehensive Income.

 

Defined benefit schemes are funded with the assets of the scheme held separately from those of the Group, in separate trustee administered funds. Pension scheme assets are measured at fair value and liabilities are measured on an actuarial basis using the projected unit method and discounted at an AA corporate bond rate. The actuarial valuations are obtained at least triennially and are updated at each balance sheet date. The resulting defined benefit asset (to the extent that it can be recovered) or liability is presented separately after other net assets on the face of the balance sheet. The contributions are determined by a qualified actuary on the basis of triennial valuations.

 

The defined benefit pension scheme was closed to future accrual with effect from 30 September 2006.

 

For defined contribution schemes, the amount charged to the Income Statement in respect of pension costs and other post-retirement benefits is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the balance sheet. The assets of the scheme are held separately from those of the Group in an independently administered fund.

1.16
Leases

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged against profits on a straight line basis over the period of the lease.

1.17
Foreign exchange

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

BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 21 -
2
Judgements and key sources of estimation uncertainty

Preparation of the financial statements requires management to make significant judgements and estimates. In preparing the financial statements the directors have made the following judgements:

 

3
Turnover and other revenue

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

 

The directors have chosen not to disclose further information on the Group's turnover on the basis that they consider it seriously prejudicial to the interests of the Group.

4
Operating profit
2025
2024
£
£
Operating profit for the period is stated after charging:
Exchange losses
39,255
5,931
Depreciation of owned tangible fixed assets
115,030
120,040
Amortisation of intangible assets
216,761
216,761
Operating lease charges
255,818
264,864
5
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
4,200
4,000
Audit of the financial statements of the company's subsidiaries
19,000
21,450
23,200
25,450
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 22 -
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Administration, Sales & Distribution
37
38
-
-
Production
65
56
-
-
Total
102
94
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
5,369,400
4,101,257
-
0
-
0
Social security costs
320,596
234,047
-
-
Pension costs
144,534
98,672
-
0
-
0
5,834,530
4,433,976
-
0
-
0
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
386,179
541,373
Company pension contributions to defined contribution schemes
14,305
41,243
400,484
582,616

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 5).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
196,773
135,027
Company pension contributions to defined contribution schemes
7,295
18,282
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 23 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
42,498
111,428
Interest on the net defined benefit asset
200,000
151,000
Interest receivable from group companies
88,694
-
0
Total income
331,192
262,428
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
131,192
111,428
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
4,620
54,440
Other interest on financial liabilities
-
11,453
4,620
65,893
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
66,250
220,126
Foreign current tax on profits for the current period
128,126
123,056
Total current tax
194,376
343,182
Deferred tax
Origination and reversal of timing differences
93,532
32,719
Total tax charge
287,908
375,901
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 24 -

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

2025
2024
£
£
Profit before taxation
2,142,752
2,223,413
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
535,688
555,853
Tax effect of expenses that are not deductible in determining taxable profit
2,187
54,392
Tax effect of income not taxable in determining taxable profit
(42,295)
(37,750)
Group relief
(118,924)
-
0
Permanent capital allowances in excess of depreciation
7,940
12,933
Adjustments in respect of financial assets
-
0
1,194
Leased cars disallowed
1,665
1,201
Overseas tax at different rate
(246,076)
(244,641)
Deferred tax at different rates
147,723
32,719
Taxation charge
287,908
375,901

In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2025
2024
£
£
Deferred tax arising on:
Actuarial differences recognised as other comprehensive income
198,750
79,250
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
-
144,000
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 25 -
12
Intangible fixed assets
Group
Goodwill
Customer contracts
Total
£
£
£
Cost
At 1 October 2024 and 31 December 2025
2,167,608
14,779
2,182,387
Amortisation and impairment
At 1 October 2024
1,065,741
14,779
1,080,520
Amortisation charged for the period
216,761
-
0
216,761
At 31 December 2025
1,282,502
14,779
1,297,281
Carrying amount
At 31 December 2025
885,106
-
0
885,106
At 30 September 2024
1,101,867
-
0
1,101,867
The company had no intangible fixed assets at 31 December 2025 or 30 September 2024.
13
Tangible fixed assets
Group
Heritable property
Tools and equipment
Office furniture and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2024
1,588,110
186,169
1,597,275
270,949
3,642,503
Additions
-
0
2,531
85,974
17,582
106,087
Disposals
-
0
(2,995)
-
0
-
0
(2,995)
At 31 December 2025
1,588,110
185,705
1,683,249
288,531
3,745,595
Depreciation and impairment
At 1 October 2024
537,695
170,634
1,258,754
213,706
2,180,789
Depreciation charged in the period
44,923
5,013
30,496
34,598
115,030
Eliminated in respect of disposals
-
0
(1,195)
-
0
-
0
(1,195)
At 31 December 2025
582,618
174,452
1,289,250
248,304
2,294,624
Carrying amount
At 31 December 2025
1,005,492
11,253
393,999
40,227
1,450,971
At 30 September 2024
1,050,415
15,535
338,521
57,243
1,461,714
The company had no tangible fixed assets at 31 December 2025 or 30 September 2024.
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 26 -
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
6,540,432
6,540,432
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 October 2024 and 31 December 2025
6,540,432
Carrying amount
At 31 December 2025
6,540,432
At 30 September 2024
6,540,432
15
Subsidiaries

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

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Barr + Wray Holdings 2 Limited
1 Buccleuch Avenue, Hillington Park, Glasgow
Intermediate holding company
Ordinary
100.00
-
Barr + Wray Holdings Limited (sub-subsidiary)
1 Buccleuch Avenue, Hillington Park, Glasgow
Intermediate holding company
Ordinary
0
100.00
Barr + Wray Limited (sub-subsidiary)
1 Buccleuch Avenue, Hillington Park, Glasgow
Provision of water engineering services
Ordinary
0
100.00
Barr + Wray FZE (sub-subsidiary)
Office No. 401, Le Solarium, Dubai Silicon Oasis, Dubai, U.A.E
Provision of water engineering services
Ordinary
0
100.00

All subsidiaries are included in the consolidated financial statements and have an accounting reference date of 31 December 2025.

16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
53,342
60,346
-
-
Work in progress
341,344
160,432
-
-
394,686
220,778
-
-
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 27 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,551,438
1,594,125
-
0
-
0
Gross amounts owed by contract customers
2,520,870
3,099,695
-
0
-
0
Amounts owed by group undertakings
2,357,638
-
0
-
0
-
0
Other debtors
16,668
12,758
-
0
-
0
Prepayments and accrued income
460,470
485,553
-
0
-
0
7,907,084
5,192,131
-
-
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Debenture loans
20
-
0
53,200
-
0
53,200
Bank loans
20
-
0
69,429
-
0
69,429
Payments received on account
1,504,360
526,203
-
0
-
0
Trade creditors
1,802,842
2,242,796
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
3,730,774
3,060,622
Corporation tax payable
143,592
241,618
-
0
-
0
Other taxation and social security
71,077
86,430
-
0
-
0
Other creditors
2,336,505
2,302,068
-
0
-
0
Accruals and deferred income
465,096
425,157
12
2,478
6,323,472
5,946,901
3,730,786
3,185,729
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
-
0
543,607
-
0
543,607
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 28 -
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Loan notes
-
0
53,200
-
0
53,200
Bank loans
-
0
613,036
-
0
613,036
-
666,236
-
666,236
Payable within one year
-
0
122,629
-
0
122,629
Payable after one year
-
0
543,607
-
0
543,607

The loan notes and the bank loans were secured by a floating charge over the whole of the property of the Group. During the year, the loans have been repaid in full and all charges have been satisfied.

 

Interest on the loan notes is charged at 3.45% over the Bank Of England base rate.

 

Interest on the bank loans is charged at rates between 2.35% and 3.45% over the Bank of England Base rate.

21
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Provision for employee benefits
437,578
406,697
-
-
Movements on provisions:
Provision for employee benefits
Group
£
At 1 October 2024
406,697
Additional provisions in the year
30,881
At 31 December 2025
437,578
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 29 -
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
Group
£
£
Accelerated capital allowances
99,920
97,959
Retirement benefit obligations
1,100,331
810,010
1,200,251
907,969
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the period:
£
£
Liability at 1 October 2024
907,969
-
Charge to profit or loss
93,532
-
Charge to other comprehensive income
198,750
-
Liability at 31 December 2025
1,200,251
-
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 30 -
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
144,534
98,672

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

Defined benefit schemes

The Group operates a pension scheme for certain employees providing benefits based on final pensionable pay. The scheme closed to further accrual in September 2006. The scheme is a funded scheme.

2025
2024
Key assumptions
%
%
Discount rate
5.40
4.95
Consumer price inflation
2.45
2.75
Retail price inflation
2.80
3.15

The amounts included in the balance sheet arising from obligations in respect of defined benefit plans are as follows:

2025
2024
Group
£
£
Present value of defined benefit obligations
(6,270,000)
(6,780,000)
Fair value of plan assets
10,502,000
10,017,000
Surplus in Scheme
4,232,000
3,237,000
Group
2025
2024
Amounts recognised in the profit and loss account
£
£
Costs/(income):
Net interest on net defined benefit liability/(asset)
(200,000)
(151,000)
Group
2025
2024
Amounts recognised in other comprehensive income
£
£
Costs/(income):
Actual return on scheme assets
(992,000)
(1,241,000)
Less: calculated interest element
604,000
491,000
Return on scheme assets excluding interest income
(388,000)
(750,000)
Actuarial changes related to obligations
(407,000)
433,000
Total costs/(income)
(795,000)
(317,000)
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
23
Retirement benefit schemes
(Continued)
- 31 -
Group
2025
Movements in the present value of defined benefit obligations
Liabilities at 1 October 2024
6,780,000
Benefits paid
(507,000)
Actuarial gains and losses
(407,000)
Interest cost
404,000
At 31 December 2025
6,270,000
Group
2025
Movements in the fair value of plan assets
£
Fair value of assets at 1 October 2024
10,017,000
Interest income
604,000
Return on plan assets (excluding amounts included in net interest)
388,000
Benefits paid
(507,000)
At 31 December 2025
10,502,000

Fair value of plan assets at the reporting period end

Group
2025
2024
Fair value of plan assets
£
£
Equity instruments
4,006,000
3,489,000
Bonds
2,826,000
2,895,000
Cash and other
3,670,000
3,633,000
10,502,000
10,017,000
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
32,000
32,000
32,000
32,000
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 32 -
25
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the period
2,775,985
2,775,985
2,775,985
2,775,985
26
Foreign exchange reserve
2025
2024
Group
£
£
At the beginning of the period
(187,364)
19,079
Other movements
(14,483)
(206,443)
At the end of the period
(201,847)
(187,364)
27
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the period
4,858,708
2,917,446
5,332
1,413
Profit/(loss) for the period
1,854,844
1,847,512
(2,732)
147,919
Dividends
-
(144,000)
-
(144,000)
Actuarial differences recognised in other comprehensive income
795,000
317,000
-
0
-
0
Tax on actuarial differences
(198,750)
(79,250)
-
-
Currency translation differences
(14,483)
(206,443)
-
0
-
0
Other movements
14,483
206,443
-
-
At the end of the period
7,309,802
4,858,708
2,600
5,332
28
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
108,025
118,945
-
-
Between two and five years
131,544
132,162
-
-
239,569
251,107
-
-
29
Ultimate controlling party
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
29
Ultimate controlling party
(Continued)
- 33 -

Prior to 5 December 2024, the company was under control of the shareholders. There was no overall controlling party.

 

On 5 December 2024, the company was acquired by Kohler Co. No individual shareholder has a controlling interest.

30
Related party transactions
Transactions with related parties

At the period end, there is an amount owed to a director of £nil (2024: £53,200). Interest of £1,595 (2024: £26,846) was paid to the director during the period.

 

During the year, the company entered into transactions with a related party. The total sales to the related party amounted to £128,876 (2024: £nil). These transactions were conducted in the normal course of business.

 

At the period end, the company had an amount receivable from the related party of £29,063 (2024: £nil). This balance is unsecured, interest‑free and is expected to be settled in the normal course of trading.

Other information

The Group 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.

31
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,854,844
1,847,512
Adjustments for:
Taxation charged
287,908
375,901
Finance costs
4,620
65,893
Investment income
(331,192)
(262,428)
Amortisation and impairment of intangible assets
216,761
216,761
Depreciation and impairment of tangible fixed assets
115,030
120,040
Increase in provisions
30,881
4,774
Movements in working capital:
(Increase)/decrease in stocks
(173,908)
137,654
Increase in debtors
(357,315)
(561,136)
Increase/(decrease) in creditors
597,226
(1,004,195)
Cash generated from operations
2,244,855
940,776
Difference
88,694
-
Per cash flow statement page
2,333,549
940,776
BARR + WRAY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 34 -
32
Analysis of changes in net funds - group
1 October 2024
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
4,071,013
(1,063,619)
3,007,394
Borrowings excluding overdrafts
(666,236)
666,236
-
3,404,777
(397,383)
3,007,394
2025-12-312024-10-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr D BartonMrs M JohnsonMr L KennedyMr A A MacdonaldMr I McClureMr P RockMs S PeggramMs S PeggramMr I MontgomeriefalseSC640496bus:Consolidated2024-10-012025-12-31SC6404962024-10-012025-12-31SC640496bus:Director32024-10-012025-12-31SC640496bus:CompanySecretaryDirector12024-10-012025-12-31SC640496bus:Director62024-10-012025-12-31SC640496bus:Director72024-10-012025-12-31SC640496bus:CompanySecretary12024-10-012025-12-31SC640496bus:Director12024-10-012025-12-31SC640496bus:Director22024-10-012025-12-31SC640496bus:Director42024-10-012025-12-31SC640496bus:Director52024-10-012025-12-31SC640496bus:Director82024-10-012025-12-31SC640496bus:RegisteredOffice2024-10-012025-12-31SC640496bus:Consolidated2025-12-31SC6404962025-12-31SC640496bus:Consolidated2023-10-012024-09-30SC6404962023-10-012024-09-30SC640496core:RetainedEarningsAccumulatedLosses2024-10-012025-12-31SC640496core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30SC640496core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-10-012025-12-31SC640496core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-10-012024-09-30SC640496core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-10-012024-09-30SC640496core:Goodwillbus:Consolidated2025-12-31SC640496core:Goodwillbus:Consolidated2024-09-30SC640496core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-31SC640496core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-09-30SC640496bus:Consolidated2024-09-30SC640496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-31SC640496core:PlantMachinerybus:Consolidated2025-12-31SC640496core:ComputerEquipmentbus:Consolidated2025-12-31SC640496core:MotorVehiclesbus:Consolidated2025-12-31SC640496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-30SC640496core:PlantMachinerybus:Consolidated2024-09-30SC640496core:ComputerEquipmentbus:Consolidated2024-09-30SC640496core:MotorVehiclesbus:Consolidated2024-09-30SC6404962024-09-30SC640496core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-31SC640496core:CurrentFinancialInstrumentsbus:Consolidated2024-09-30SC640496core:ShareCapitalbus:Consolidated2025-12-31SC640496core:ShareCapitalbus:Consolidated2024-09-30SC640496core:SharePremiumbus:Consolidated2025-12-31SC640496core:SharePremiumbus:Consolidated2024-09-30SC640496core:OtherMiscellaneousReservebus:Consolidated2025-12-31SC640496core:OtherMiscellaneousReservebus:Consolidated2024-09-30SC640496core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-31SC640496core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-09-30SC640496core:ShareCapital2025-12-31SC640496core:ShareCapital2024-09-30SC640496core:SharePremium2025-12-31SC640496core:SharePremium2024-09-30SC640496core:RetainedEarningsAccumulatedLosses2025-12-31SC640496core:RetainedEarningsAccumulatedLosses2024-09-30SC640496core:ShareCapitalbus:Consolidated2023-09-30SC640496core:SharePremiumbus:Consolidated2023-09-30SC6404962023-09-30SC640496core:ShareCapital2023-09-30SC640496core:SharePremium2023-09-30SC640496core:RetainedEarningsAccumulatedLosses2023-09-30SC640496bus:Consolidated2023-09-30SC640496core:Goodwill2024-10-012025-12-31SC640496core:IntangibleAssetsOtherThanGoodwill2024-10-012025-12-31SC640496core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-012025-12-31SC640496core:PlantMachinery2024-10-012025-12-31SC640496core:ComputerEquipment2024-10-012025-12-31SC640496core:MotorVehicles2024-10-012025-12-31SC640496core:UKTaxbus:Consolidated2024-10-012025-12-31SC640496core:UKTaxbus:Consolidated2023-10-012024-09-30SC640496core:ForeignTaxbus:Consolidated2024-10-012025-12-31SC640496core:ForeignTaxbus:Consolidated2023-10-012024-09-30SC640496bus:Consolidated12024-10-012025-12-31SC640496bus:Consolidated12023-10-012024-09-30SC640496bus:Consolidated22024-10-012025-12-31SC640496bus:Consolidated22023-10-012024-09-30SC640496core:Goodwillbus:Consolidated2024-09-30SC640496core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-09-30SC640496bus:Consolidated2024-09-30SC640496core:Goodwillbus:Consolidated2024-10-012025-12-31SC640496core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-10-012025-12-31SC640496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-30SC640496core:PlantMachinerybus:Consolidated2024-09-30SC640496core:ComputerEquipmentbus:Consolidated2024-09-30SC640496core:MotorVehiclesbus:Consolidated2024-09-30SC640496core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-012025-12-31SC640496core:PlantMachinerybus:Consolidated2024-10-012025-12-31SC640496core:ComputerEquipmentbus:Consolidated2024-10-012025-12-31SC640496core:MotorVehiclesbus:Consolidated2024-10-012025-12-31SC640496core:Subsidiary12024-10-012025-12-31SC640496core:Subsidiary22024-10-012025-12-31SC640496core:Subsidiary32024-10-012025-12-31SC640496core:Subsidiary42024-10-012025-12-31SC640496core:Subsidiary112024-10-012025-12-31SC640496core:Subsidiary222024-10-012025-12-31SC640496core:Subsidiary332024-10-012025-12-31SC640496core:Subsidiary442024-10-012025-12-31SC640496core:CurrentFinancialInstrumentsbus:Consolidated2025-12-31SC640496core:CurrentFinancialInstruments2025-12-31SC640496core:CurrentFinancialInstruments2024-09-30SC640496core:CurrentFinancialInstrumentsbus:Consolidated12025-12-31SC640496core:CurrentFinancialInstrumentsbus:Consolidated12024-09-30SC640496core:CurrentFinancialInstruments22025-12-31SC640496core:CurrentFinancialInstruments22024-09-30SC640496core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-09-30SC640496core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-31SC640496core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-30SC640496core:WithinOneYearbus:Consolidated2025-12-31SC640496core:WithinOneYearbus:Consolidated2024-09-30SC640496core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-31SC640496core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-09-30SC640496core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-31SC640496core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-30SC640496bus:PrivateLimitedCompanyLtd2024-10-012025-12-31SC640496bus:FRS1022024-10-012025-12-31SC640496bus:Audited2024-10-012025-12-31SC640496bus:ConsolidatedGroupCompanyAccounts2024-10-012025-12-31SC640496bus:FullAccounts2024-10-012025-12-31xbrli:purexbrli:sharesiso4217:GBP