Halse South West Limited 10231695 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is that of sale of agricultural machinery, equipment and supplies. Digita Accounts Production Advanced 6.30.9574.0 true true true true 10231695 2025-01-01 2025-12-31 10231695 2025-12-31 10231695 bus:Director3 1 2025-12-31 10231695 bus:Director3 2 2025-12-31 10231695 bus:OrdinaryShareClass1 2025-12-31 10231695 bus:OrdinaryShareClass2 2025-12-31 10231695 bus:Consolidated 2025-12-31 10231695 core:CapitalRedemptionReserve 2025-12-31 10231695 core:RetainedEarningsAccumulatedLosses 2025-12-31 10231695 core:ShareCapital 2025-12-31 10231695 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 10231695 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-12-31 10231695 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-12-31 10231695 core:CurrentFinancialInstruments 2025-12-31 10231695 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 10231695 core:Non-currentFinancialInstruments 2025-12-31 10231695 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 10231695 core:Goodwill 2025-12-31 10231695 core:BetweenOneFiveYears 2025-12-31 10231695 core:WithinOneYear 2025-12-31 10231695 core:FurnitureFittingsToolsEquipment 2025-12-31 10231695 core:LandBuildings 2025-12-31 10231695 core:MotorVehicles 2025-12-31 10231695 core:OtherPropertyPlantEquipment 2025-12-31 10231695 core:DeferredTaxation 2025-12-31 10231695 1 2025-12-31 10231695 2 2025-12-31 10231695 3 2025-12-31 10231695 bus:FRS102 2025-01-01 2025-12-31 10231695 bus:Audited 2025-01-01 2025-12-31 10231695 bus:FullAccounts 2025-01-01 2025-12-31 10231695 bus:RegisteredOffice 2025-01-01 2025-12-31 10231695 bus:Director1 2025-01-01 2025-12-31 10231695 bus:Director2 2025-01-01 2025-12-31 10231695 bus:Director3 2025-01-01 2025-12-31 10231695 bus:Director3 1 2025-01-01 2025-12-31 10231695 bus:Director3 2 2025-01-01 2025-12-31 10231695 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 10231695 bus:OrdinaryShareClass2 2025-01-01 2025-12-31 10231695 bus:Consolidated 2025-01-01 2025-12-31 10231695 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 10231695 bus:Agent1 2025-01-01 2025-12-31 10231695 core:CapitalRedemptionReserve 2025-01-01 2025-12-31 10231695 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 10231695 core:ShareCapital 2025-01-01 2025-12-31 10231695 countries:UnitedKingdom 2025-01-01 2025-12-31 10231695 core:Goodwill 2025-01-01 2025-12-31 10231695 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 10231695 core:LandBuildings 2025-01-01 2025-12-31 10231695 core:MotorVehicles 2025-01-01 2025-12-31 10231695 core:OfficeEquipment 2025-01-01 2025-12-31 10231695 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 10231695 core:PlantMachinery 2025-01-01 2025-12-31 10231695 core:Vehicles 2025-01-01 2025-12-31 10231695 core:DeferredTaxation 2025-01-01 2025-12-31 10231695 core:OtherRelatedParties 2025-01-01 2025-12-31 10231695 core:UKTax 2025-01-01 2025-12-31 10231695 1 2025-01-01 2025-12-31 10231695 1 2025-01-01 2025-12-31 10231695 2 2025-01-01 2025-12-31 10231695 3 2025-01-01 2025-12-31 10231695 countries:AllCountries 2025-01-01 2025-12-31 10231695 2024-12-31 10231695 bus:Director3 1 2024-12-31 10231695 bus:Director3 2 2024-12-31 10231695 core:CapitalRedemptionReserve 2024-12-31 10231695 core:RetainedEarningsAccumulatedLosses 2024-12-31 10231695 core:ShareCapital 2024-12-31 10231695 core:Goodwill 2024-12-31 10231695 core:FurnitureFittingsToolsEquipment 2024-12-31 10231695 core:LandBuildings 2024-12-31 10231695 core:MotorVehicles 2024-12-31 10231695 core:OtherPropertyPlantEquipment 2024-12-31 10231695 core:DeferredTaxation 2024-12-31 10231695 2024-01-01 2024-12-31 10231695 2024-12-31 10231695 bus:Director3 1 2024-12-31 10231695 bus:Director3 2 2024-12-31 10231695 bus:OrdinaryShareClass1 2024-12-31 10231695 bus:OrdinaryShareClass2 2024-12-31 10231695 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 10231695 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 10231695 core:CurrentFinancialInstruments 2024-12-31 10231695 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 10231695 core:Non-currentFinancialInstruments 2024-12-31 10231695 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 10231695 core:Goodwill 2024-12-31 10231695 core:BetweenOneFiveYears 2024-12-31 10231695 core:WithinOneYear 2024-12-31 10231695 core:FurnitureFittingsToolsEquipment 2024-12-31 10231695 core:LandBuildings 2024-12-31 10231695 core:MotorVehicles 2024-12-31 10231695 core:OtherPropertyPlantEquipment 2024-12-31 10231695 1 2024-12-31 10231695 2 2024-12-31 10231695 3 2024-12-31 10231695 bus:Director3 1 2024-01-01 2024-12-31 10231695 bus:Director3 2 2024-01-01 2024-12-31 10231695 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 10231695 bus:OrdinaryShareClass2 2024-01-01 2024-12-31 10231695 core:CapitalRedemptionReserve 2024-01-01 2024-12-31 10231695 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 10231695 core:ShareCapital 2024-01-01 2024-12-31 10231695 countries:UnitedKingdom 2024-01-01 2024-12-31 10231695 core:UKTax 2024-01-01 2024-12-31 10231695 2023-12-31 10231695 bus:Director3 1 2023-12-31 10231695 bus:Director3 2 2023-12-31 10231695 core:CapitalRedemptionReserve 2023-12-31 10231695 core:RetainedEarningsAccumulatedLosses 2023-12-31 10231695 core:ShareCapital 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Halse South West Limited

Annual Report and Financial Statements
Year Ended 31 December 2025

Registration number: 10231695

 

Halse South West Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3 to 4

Statement of Directors' Responsibilities

5

Independent Auditor's Report

6 to 9

Profit and Loss Account

10

Balance Sheet

11

Statement of Changes in Equity

12

Statement of Cash Flows

13

Notes to the Financial Statements

14 to 31

 

Halse South West Limited

Company Information

Directors

Mr P J Halse

Mr J P Halse

Registered office

West Hill
Brickyard Road
Ottery St Mary
Devon
EX11 1GN

Solicitors

Foot Anstey
Senate Court
Southernhay Gardens
Exeter
Devon
EX1 1NT

Bankers

Barclays Bank PLC
3 Bedford Street
Exeter
Devon
EX1 1NT

Auditors

PKF Francis Clark
Statutory AuditorSecond Floor
Blackbrook Gate 1
Blackbrook Business Park
Taunton
Somerset
TA1 2PX

 

Halse South West Limited

Strategic Report for the Year Ended 31 December 2025

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

Principal activity

The principal activity of the company is that of sale of agricultural machinery, equipment and supplies.

Review of the business

The year saw the highest levels of turnover to date and the company had a very strong year in terms of turnover. Margins were slighlty squeezed reflecting the seasonality of sales and margin variations across specific products sold. The directors continued with the strategy of maintaining high levels of both new and used stock, despite supply chain challenges, such that the business has been able to meet customer demand across its wide variety of equipment types. The business has also benefited from a stable and engaged workforce, complimenting the delivery of excellence to customers in the agricultural retail sector and the directors are delighted that this is reflected in the performance of the business.

The financial position of the company has remained stable with net assets of £6,061,772 (2024 - £5,565,741). Net current assets have increased to £3,712.545 from £869,964 for the year ending 31 December 2025. This is due to the bank borrowing facilities being up for renewal at the prior year end and therefore reclass to be due within one year. These were renewed during the year.

The current challenges faced by the UK economy, as well as the general pressures on the supply chain, has driven inflationary pressures that the business is well positioned to deal with as it continues to benefit from stable workforce, strong stock-holding and excellent customer service.

The company's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2025

2024

Turnover

£

35,314,299

29,537,612

Gross profit margin

%

9

10

Net cash flow for the year

£

351,680

(155,839)

Net profit before tax

£

721,360

681,523

Net current assets

£

3,712,545

869,964

Principal risks and uncertainties

The principal risks and uncertainties that face the company are considered to be the state of the agricultural industry as a whole within the country and the competition within that market.

Approved and authorised by the Board on 27 July 2026 and signed on its behalf by:
 

.........................................
Mr P J Halse
Director

 

Halse South West Limited

Directors' Report for the Year Ended 31 December 2025

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

Directors of the company

The directors who held office during the year were as follows:

Mr P J Halse

Mr J P Halse

Dividends

Ordinary dividends were paid out amounting to £1,000 (2024: £nil).

Financial instruments

Objectives and policies

The company has exposure to three main types of risk, being liquidity risk and customer credit exposure. The company does not enter into any hedging transactions. The use, and nature, of finance instruments are determined by the directors, in context of trading terms made available to the company by the customers and suppliers, with the objective of securing the liquid and profitability of the company.

Price risk, credit risk, liquidity risk and cash flow risk

Due to the nature of the financial instruments used by the company, there is no exposure to price risk. The company's approach to managing other risks applicable to the financial instruments concerned is shown below.

In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the availability of overdraft facilities at floating rates of interest and stocking loans.

Trade debtors are managed in respect of credit and cash flow risk policies concerning the credit offered to customers, and the regular monitoring of amounts outstanding for both time and limits.

Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due. Trade creditors are paid in line with agreed credit terms and conditions, subject to correct invoicing.

Future developments

With the sixth generation of the Halse family now actively engaged in the business, robust management and the ongoing commitment to the development of staff, the directors are confident of the future progression of the company, and its continued support for the agricultural sector in the South West of England.

 

Halse South West Limited

Directors' Report for the Year Ended 31 December 2025

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Approved and authorised by the Board on 27 July 2026 and signed on its behalf by:
 

.........................................
Mr P J Halse
Director

 

Halse South West Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities 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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Halse South West Limited

Independent Auditor's Report to the Members of Halse South West Limited

Opinion

We have audited the financial statements of Halse South West Limited (the 'company') for the year ended 31 December 2025, which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

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

Conclusions relating to going concern

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were 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 directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

 

Halse South West Limited

Independent Auditor's Report to the Members of Halse South West Limited

Opinion on other matter prescribed by the Companies Act 2006

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

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

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

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on page 5, 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor 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:

 

Halse South West Limited

Independent Auditor's Report to the Members of Halse South West Limited

As part of our audit planning we obtained an understanding of the legal and regulatory framework that is applicable to the entity and the industry/sector in which it operates to identify the key laws and regulations affecting the entity. As part of this assessment process we discussed with management the laws and regulations applicable to the company, reviewed certification identified on the company website and other communications and considered findings from previous audits.

The key laws and regulations we identified were Health & Safety at Work legislation, General Data Protection Regulations (GDPR), and Financial Conduct Authority (FCA) regulations.

We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, primarily Companies Act 2006, Corporation Taxes Acts 2009 & 2010, and the Capital Allowances Act 2001.

We discussed with management how the compliance with these laws and regulations is monitored and discussed policies and procedures in place.

We also identified the individuals who have responsibility for ensuring that the entity complies with laws and regulations and deal with reporting any issues if they arise.

As part of our planning procedures, we assessed the risk of any non-compliance with laws and regulations on the entity’s ability to continue trading and the risk of material misstatement to the financial statements.

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved the following:

• Enquiries of management regarding their knowledge of any non-compliance with laws and regulations that could affect the financial statements;
• Reviewed legal and professional costs to identify any possible non-compliance or legal costs in respect of non-compliance;
• Enquired with management to understand company's GDPR policy, as well as the occurrence and outcome of any reportable breaches
• Reviewed any health and safety incidents which have been reported under The Reporting of injuries, Diseases and Dangerous Occurrences Regulations 2013 ("RIDDOR") during the year; and
• Reviewed returns to the FCA for consistency with the financial records of the company and any non-compliance.

As part of our enquiries we discussed with management whether there have been any known instances, allegations or suspicions of fraud, of which management confirmed there had been none during or after the period.

We also evaluated the risk of fraud through management override. The key risks we identified were to meet compliance with financial loan covenants and minimise tax liabilities, and we determined that the principal risks were related to completeness in respect of revenue recognition, management override of controls and stock valuation.

 

Halse South West Limited

Independent Auditor's Report to the Members of Halse South West Limited

In response to the identified risk, as part of our audit work we:

• Used data analytics to test journal entries throughout the year, for appropriateness;
• Reviewed estimates and judgements made in the accounts for any indication of bias and challenged assumptions used by management in making the estimates; and
• Undertook specific completeness procedures in respect of revenue recognition.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate omissions, collusion, forgery, misrepresentations, or the override of internal controls. We are also less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: 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.

......................................
Robert Deare (Senior Statutory Auditor)
PKF Francis Clark, Statutory Auditor

Second Floor
Blackbrook Gate 1
Blackbrook Business Park
Taunton
Somerset
TA1 2PX

27 July 2026

 

Halse South West Limited

Profit and Loss Account

Year Ended 31 December 2025

Note

2025
£

(As restated)

2024
£

Turnover

3

35,314,299

29,537,612

Cost of sales

 

(31,941,781)

(26,427,468)

Gross profit

 

3,372,518

3,110,144

Administrative expenses (excluding exceptional item)

 

(2,108,753)

(1,898,441)

Exceptional costs

4

(150,000)

-

Total administrative expenses (including exceptional item)

 

(2,258,753)

(1,898,441)

Operating profit

5

1,113,765

1,211,703

Other interest receivable and similar income

9

-

3,831

Interest payable and similar expenses

10

(392,405)

(534,011)

   

(392,405)

(530,180)

Profit before tax

 

721,360

681,523

Tax on profit

11

(224,329)

(224,461)

Profit for the financial year

 

497,031

457,062

The above results were derived from continuing operations.

 

Halse South West Limited

Balance Sheet

31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

12

183,750

341,250

Tangible assets

13

4,417,541

4,096,576

Other financial assets

14

1,169,600

1,208,472

 

5,770,891

5,646,298

Current assets

 

Stocks

15

10,861,770

9,238,685

Debtors

16

5,912,560

4,344,295

Cash at bank and in hand

 

3,763

8,722

 

16,778,093

13,591,702

Creditors: Amounts falling due within one year

19

(13,065,548)

(12,721,738)

Net current assets

 

3,712,545

869,964

Total assets less current liabilities

 

9,483,436

6,516,262

Creditors: Amounts falling due after more than one year

19

(3,108,664)

(738,781)

Provisions for liabilities

22

(313,000)

(211,740)

Net assets

 

6,061,772

5,565,741

Capital and reserves

 

Called up share capital

100

100

Capital redemption reserve

2,000,000

2,000,000

Profit and loss account

4,061,672

3,565,641

Shareholders' funds

 

6,061,772

5,565,741

Approved and authorised by the Board on 27 July 2026 and signed on its behalf by:
 

.........................................
Mr P J Halse
Director

.........................................
Mr J P Halse
Director

 
     

Company Registration Number: 10231695

 

Halse South West Limited

Statement of Changes in Equity

Year Ended 31 December 2025

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 January 2025

100

2,000,000

3,565,641

5,565,741

Profit for the year

-

-

497,031

497,031

Dividends

-

-

(1,000)

(1,000)

At 31 December 2025

100

2,000,000

4,061,672

6,061,772

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 January 2024

400,100

1,600,000

3,508,579

5,508,679

Profit for the year

-

-

457,062

457,062

Redemption of share capital

(400,000)

400,000

(400,000)

(400,000)

At 31 December 2024

100

2,000,000

3,565,641

5,565,741

 

Halse South West Limited

Statement of Cash Flows

Year Ended 31 December 2025

Note

2025
 £

2024
 £

Cash flows from operating activities

Profit for the year

 

497,031

457,062

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

439,473

343,763

Loss on disposal of tangible assets

31,567

112

Finance income

9

-

(3,831)

Finance costs

10

392,405

534,011

Corporation tax

11

224,329

224,461

 

1,584,805

1,555,578

Working capital adjustments

 

(Increase)/decrease in stocks

15

(1,623,085)

3,789,167

Increase in debtors

16

(1,529,393)

(524,042)

Increase/(decrease) in creditors

19

2,157,013

(3,616,655)

Cash generated from operations

 

589,340

1,204,048

Corporation tax paid

11

(193,113)

(139,548)

Net cash flow from operating activities

 

396,227

1,064,500

Cash flows from investing activities

 

Interest received

 

-

3,831

Acquisitions of tangible assets

(455,464)

(171,674)

Proceeds from sale of tangible assets

 

90,300

38,998

Net cash flows from investing activities

 

(365,164)

(128,845)

Cash flows from financing activities

 

Interest paid

 

(392,405)

(526,680)

Proceeds from bank borrowing draw downs

 

1,158,642

-

Repayment of bank borrowing

 

(178,690)

(43,863)

Redemption of share capital

 

-

(400,000)

Payments to finance lease creditors

 

(265,930)

(120,951)

Dividends paid

25

(1,000)

-

Net cash flows from financing activities

 

320,617

(1,091,494)

Net increase/(decrease) in cash and cash equivalents

 

351,680

(155,839)

Cash and cash equivalents at 1 January

 

(727,875)

(572,036)

Cash and cash equivalents at 31 December

17

(376,195)

(727,875)

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
West Hill
Brickyard Road
Ottery St Mary
Devon
EX11 1GN
England

These financial statements were authorised for issue by the Board on 27 July 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and the Companies Act 2006. There are no material departures from FRS102

Basis of preparation

These financial statements have been prepared using the historical cost convention.

The functional currency of the company is considered to be pounds sterling because this is the currency of the primary economic environment in which the company operates, and the financial statements are presented to the nearest round pound.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Going concern

The company made a profit for the year of £497,031 and reported net current assets of £3,712,545 at the balance sheet date.

The company is highly profitable, but the nature of the business and sector is such that the working capital cycle is generally long and a significant working capital investment in stock is required to operate profitability. This can result in periods of limited headroom within the company’s existing facilities, which comprise a mortgage, bank overdraft and a stocking plan. Whilst the company operates within a sector which makes reliable forecasting extremely difficult, both in terms of sales activity and cash conversion, as a sixth-generation family business, the directors are highly experienced in managing such periods. The company also benefits from long-standing relationships with its bankers, key customers and key suppliers.

On the basis of their assessment of the company’s financial position and resources, including the performance of the company since 31 December 2025, and having considered the impact of the wider economy and conditions in the sector the business operates, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors are satisfied that it remains appropriate for the company to adopt the going concern basis of accounting in preparing these financial statements.

Changes into FRS 102 in future periods

The Financial Reporting Council has published changes to FRS 102 which will take effect in next year's financial statements. The main rule changes are to revenue and leases.

There is no requirement to restate figures from previous years, so we do not expect any changes to the figures we report here for the year to December 2025 or any earlier periods.

We are not expecting these rule changes to have a material effect on the company's financial statements.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Prior period adjustments

A prior period restatement has been made to net down internal sales of £1,014,753, that were previously being recognised within turnover. The impact of this restatement was to reduce turnover and cost of sales by £1,014,753. There was no impact on reported profit or net assets for the comparative period.

Key judgements and sources of estimation uncertainty

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are as follows:.

Stock is measured at the lower of cost and net realisable value. This requires estimation as to the net realisable value of each stock line, as to whether a provision is required. The carrying amount is £10,861,770 (2024 - £9,238,685).

Trade debtors are constantly being managed and are reviewed throughout the year. A provision for doubtful debt is made where recovery of debt is uncertain, this is on a case by case basis. The carrying amount is £3,972,749 (2024 - £3,557,189).

Fixed asset investments are held at cost less any accumulated impairment loss. This requires an estimation in the recoverability of the loan made to a connected party. The directors have considered the current financial position and market activity of the entity as well as expectations. The carrying amount is £1,169,600 (2024 - £1,208,472). During the year, a provsiion of £150,000 (2024 - £nil) was made against this balance.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts and after eliminating sales within the company.

Revenue relating to the sale of goods is recognised in the profit and loss account on delivery or collection. Where customers are invoiced prior to delivery of goods a deferred income balance arises which is included within accruals and deferred income within current liabilities.

Revenue relating to the sale of services is recognised in the profit and loss account when the service has been provided.

Tax

Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised on all timing differences at the balance sheet date unless indicated below. Timing differences are differences between taxable profits and the results as stated in the profit and loss account and other comprehensive income. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold buildings

2% straight line

Plant and equipment

8% reducing balance

Office equipment

8 - 15% reducing balance

Motor vehicles

15% reducing balance

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Goodwill

Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Investments

Investments, comparising of a loan to a connected party, are measured at cost less impairment.

Stocks

Stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. New realisable value is based on selling price less anticipated costs to completion and selling costs. Cost represents the purchase price of goods for resale, new any discounts receivable.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. The treatment of finance leases is set out in the accounting policy for financial instruments detailed below.

Defined contribution pension obligation

Retirement benefits to employees are provided by a money purchase scheme which is funded by the company. Payments are made to pension trusts which are financially separate from the company. The payments are charged against profit in the year in which they become payable.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Financial instruments

Classification
The company holds the following financial instruments:

• Short term trade and other debtors and creditors;
• Bank loans;
• Cash and bank balances; and
• Hire purchase and finance lease obligations.

All financial instruments are classified as basic.

 Recognition and measurement
The company has chosen to apply the recognition and measurement principles in FRS102.

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the company’s obligations are discharged, expire or are cancelled.

Except for bank loans and hire purchase and finance lease obligations, such instruments are initially measured at transaction price, including transaction costs, and are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments.

Bank loans are initially measured at transaction price, including transaction costs, and are subsequently carried at amortised cost using the effective interest method.

Assets held under hire purchase and finance leases are recognised at the lower of their fair value at the inception of the lease and the present value of the minimum lease payments. They corresponding liability to the lessor is included in the balance sheet as a finance lease obligation. The asset is subsequently measured as discussed in the tangible assets accounting policy above. Finance lease obligations are subsequently measured at amortised cost using the effective interest method.

 

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

3

Turnover

The analysis of the company's turnover for the year from continuing operations is as follows:

2025
£

(As restated)

2024
£

Sale of goods

34,846,855

28,992,250

Rendering of services

458,865

452,110

Other revenue

8,579

93,252

35,314,299

29,537,612

The analysis of the company's turnover for the year by market is as follows:

2025
£

(As restated)

2024
£

UK

35,314,299

29,537,612

4

Exceptional costs

Included within the profit and loss account for the year ended 31 December 2025 is an exceptional cost of £150,000. This cost relates to an exceptional provision against the investment shown in note 14.

5

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

281,973

186,263

Amortisation expense

157,500

157,500

Foreign exchange losses/(gains)

23,052

(9,762)

Loss on disposal of property, plant and equipment

31,567

112

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

6

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2025
£

2024
£

Wages and salaries

1,158,559

1,058,417

Social security costs

256,472

220,939

Pension costs, defined contribution scheme

75,117

69,658

1,490,148

1,349,014

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2025
No.

2024
No.

Sales

5

7

Parts

4

4

Workshop

26

25

Administrative

7

7

42

43

7

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

50,000

124,000

8

Auditor's remuneration

2025
£

2024
£

Audit of the financial statements

23,500

20,500


 

9

Other interest receivable and similar income

2025
£

2024
£

Other interest received

-

3,831

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

10

Interest payable and similar expenses

2025
£

2024
£

Interest on bank overdrafts and borrowings

328,446

474,287

Interest on obligations under finance leases and hire purchase contracts

31,247

7,219

Interest expense on other finance liabilities

32,712

52,505

392,405

534,011

11

Taxation

Tax charged/(credited) in the profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

131,272

166,527

UK corporation tax adjustment to prior periods

(8,203)

-

123,069

166,527

Deferred taxation

Arising from origination and reversal of timing differences

101,260

57,934

Tax expense in the income statement

224,329

224,461

The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2024 - higher than the standard rate of corporation tax in the UK) of 25% (2024 - 25%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

721,360

681,523

Corporation tax at standard rate

180,340

170,381

Decrease in UK and foreign current tax from adjustment for prior periods

(8,203)

-

Tax increase from effect of capital allowances and depreciation

55,758

54,569

Effect of expense not deductible in determining taxable profit (tax loss)

701

3,175

Decrease in UK and foreign current tax from unrecognised temporary difference from a prior period

(1,930)

(25)

Deferred tax credit relating to changes in tax rates or laws

-

(3,639)

Tax decrease from other tax effects

(2,337)

-

Total tax charge

224,329

224,461

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

12

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2025

1,575,000

1,575,000

At 31 December 2025

1,575,000

1,575,000

Amortisation

At 1 January 2025

1,233,750

1,233,750

Amortisation charge

157,500

157,500

At 31 December 2025

1,391,250

1,391,250

Carrying amount

At 31 December 2025

183,750

183,750

At 31 December 2024

341,250

341,250

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

13

Tangible assets

Freehold land and buildings
£

Plant and equipment
 £

Office equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2025

3,352,542

875,482

168,930

1,076,002

5,472,956

Additions

-

11,590

4,119

709,096

724,805

Disposals

-

(9,348)

-

(176,112)

(185,460)

At 31 December 2025

3,352,542

877,724

173,049

1,608,986

6,012,301

Depreciation

At 1 January 2025

481,668

395,663

79,374

419,675

1,376,380

Charge for the year

67,048

38,189

10,792

165,944

281,973

Eliminated on disposal

-

-

-

(63,593)

(63,593)

At 31 December 2025

548,716

433,852

90,166

522,026

1,594,760

Carrying amount

At 31 December 2025

2,803,826

443,872

82,883

1,086,960

4,417,541

At 31 December 2024

2,870,874

479,819

89,556

656,327

4,096,576

Included within the net book value of freehold land and buildings above of £2,803,827 (2024 - £2,870,876) is £313,750 (2024 - £313,750) of freehold land which is not depreciated.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Assets held under finance leases and hire purchase contracts

The net carrying amount of tangible assets includes the following amounts in respect of assets held under finance leases and hire purchase contracts:

2025
£

2024
£

Motor vehicles

459,612

267,320

   

14

Other investments

Loans to connected parties
£

Total
£

Non-current financial assets

Cost or valuation

At 1 January 2025

1,208,472

1,208,472

Additions

111,128

111,128

Impairment

(150,000)

(150,000)

At 31 December 2025

1,169,600

1,169,600

Carrying amount

At 31 December 2025

1,169,600

1,169,600

As described in the related parties note, these investments relate to a long term loan provided to a related party.

15

Stocks

2025
£

2024
£

Finished goods and goods for resale

10,861,770

9,238,685

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

16

Debtors

2025
£

2024
£

Trade debtors

3,972,749

3,557,189

Other debtors

1,745,234

82,245

Prepayments

194,577

704,861

5,912,560

4,344,295

17

Cash and cash equivalents

2025
£

2024
£

Cash on hand

1,719

4,692

Cash at bank

2,044

4,030

3,763

8,722

Bank overdrafts

(379,958)

(736,597)

Cash and cash equivalents in statement of cash flows

(376,195)

(727,875)

18

Analysis of cash and cash equivalents and net debt

At 1 January 2025

Cash flow

Non-cash movement

At 31 December 2025

£

£

£

£

Cash at bank and on hand

8,722

(4,959)

-

3,763

Bank overdraft

(736,597)

356,639

(379,958)

Cash and cash equivalents

(727,875)

351,680

-

(376,195)

Finance lease obligations

(614,093)

265,930

(269,341)

(617,504)

Bank loans

(2,692,519)

(239,952)

(800,000)

(3,732,471)

Other loans

(315,000)

-

-

(315,000)

Net debt

(4,349,487)

377,658

(1,069,341)

(5,041,170)

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

19

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

20

1,876,269

3,619,428

Trade creditors

 

9,599,454

7,691,584

Social security and other taxes

 

489,089

456,281

Other creditors

 

62,686

106,012

Accruals

 

578,444

318,783

Corporation tax

11

459,606

529,650

 

13,065,548

12,721,738

Due after one year

 

Loans and borrowings

20

3,108,664

738,781

20

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

1,309,134

2,692,519

Bank overdrafts

379,958

736,597

Hire purchase liabilities

187,177

190,312

1,876,269

3,619,428

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

2,423,337

-

Hire purchase liabilities

430,327

423,781

Other borrowings

255,000

315,000

3,108,664

738,781

Bank borrowings

 

The bank loan is denominated in sterling with a nominal interest rate of 2.25%, and the final instalment is due on 10 July 2030. The carrying amount at year end is £1,544,607 (2024 - £1,607,635).

A further bank loan is denominated in sterling with a nominal interest rate of 2.84%, and the final instalment is due on 3 December 2030. The carrying amount at year end is £279,890 (2024 - £319,213).

Bank loans and overdrafts are secured by way of a debenture over the assets of the company, a first legal charge over the freehold property belonging to the company and a limited guarantee given by one of the directors.

A further bank loan is denominated in streling with a nominal interest rate of 2.25%, and the final instalment is due on 11 July 2030. The carrying amount at year end is £783,661 (2024 - £Nil).

Hire purchase liabilities

Hire purchase liabilities is denominated in sterling with a nominal interest rate of 11.2%, and the final instalment is due on 2 February 2029. The carrying amount at year end is £644,355 (2024 - £614,093).

Hire purchase liabilities are secured on the assets to which they relate.

Other borrowings

Other borrowings comprise of loans from related parties that require one year and a day notice for repayment. Interest is charged at 7.75%.

21

Obligations under leases and hire purchase contracts

Finance leases

The total of future minimum lease payments is as follows:

2025
£

2024
£

Not later than one year

187,177

190,312

Later than one year and not later than five years

430,327

423,781

617,504

614,093

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

22

Deferred tax provision

Deferred tax
£

Total
£

At 1 January 2025

211,740

211,740

Additional provisions

101,260

101,260

At 31 December 2025

313,000

313,000

23

Pension scheme

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £75,117 (2024 - £69,658).

24

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary A shares of £0.10 (2024 - £1) each

750

75

75

75

Ordinary B shares of £0.10 (2024 - £1) each

250

25

25

25

1,000

100

100

100

Rights, preferences and restrictions

Ordinary A and B shares have the following rights, preferences and restrictions:
Full voting right, equity and dividend rights and are non redeemable.

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

25

Dividends

Dividends paid in relation to prior year

   

2025
£

 

2024
£

Interim dividend of £6.6667 (2024 - £Nil) per each Ordinary A shares

 

500

 

-

Interim dividend of £20.00 (2024 - £Nil) per each Ordinary B shares

 

500

 

-

   

1,000

 

-


 

26

Non adjusting events after the financial period

Since the balance sheet date, there was a change in the company’s Person with Significant Control (PSC). On 23 January 2026, Halse South West Holdings Limited acquired significant control of the company.

There was a dividend declared on 1st June 2026 of £250,000 up to Halse South West Holdings Limited.

27

Related party transactions

Transactions with directors

2025

At 1 January 2025
£

Advances to director
£

Repayments by director
£

At 31 December 2025
£

The Directors

Director A

(83,454)

84,264

(500)

310

Director B

61,049

1,036,141

(63,300)

1,033,890

(22,405)

1,120,405

(63,800)

1,034,200

 

Halse South West Limited

Notes to the Financial Statements

Year Ended 31 December 2025

2024

At 1 January 2024
£

Advances to director
£

Repayments by director
£

At 31 December 2024
£

The Directors

Director A

(34,917)

101,930

(150,467)

(83,454)

Director B

(124,067)

618,324

(433,208)

61,049

(158,984)

720,254

(583,675)

(22,405)

Summary of transactions with other related parties

An amount of £nil (2024 - £60,000) is repayable to a related party. During the year, interest paid totalled £3,720 (2024 - £4,650). This individual is considered to be a related party due to being a close family member of the directors.

An amount of £180,000 (2024 - £180,000) is repayable to a related party. During the year, interest paid totalled £11,160 (2024 - £13,950). This individual is considered to be a related party due to being a close family member of the directors.

An amount of £75,000 (2024 - £75,000) is repayable to a related party. During the year, interest paid totalled £4,650 (2024 - £5,813). This individual is considered to be a related party due to being a close family member of the directors.

The directors made a loan to another company, registered in England & Wales, which is a related party by vitrue of having a director and shareholder in common. The total loan outstanding as at the year end was £948,237 (2024 - £1,208,472). The loan has been included within investments for the year ending 31 December 2025. During the year there were sales made to this related party of £62,539 (2024 - £25,201) and purchases made from the related party of £nil (2024 - £nil). During the year there were expenses recharged to this related party of £1,362 (2024 - £nil). In the prior year, the year end balance was made up of trade debtors of £270,221, trade creditors of £3,436 and loans receivable of £1,051,999.