Company registration number 00715017 (England and Wales)
E C DRUMMOND (AGRICULTURE) LTD
Annual Report And Financial Statements
For The Year Ended 31 December 2025
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Company Information
Directors
Mr ED Drummond
Mr E B Drummond
Mr SJ Drummond
Mrs SMS Drummond
Mr AM Howard
Secretary
Mr ED Drummond
Company number
00715017
Registered office
The Homme
Hom Green
Ross on Wye
Herefordshire
HR9 7TF
Auditor
Chavereys Audit Limited
The Goods Shed
Jubilee Way
Faversham
Kent
England
ME13 8GD
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11 - 12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 39
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Strategic Report
For The Year Ended 31 December 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Principal activities
The principal activity of the company and group continued to be that of farming.
Review of the business
The results for the year show a profit before taxation of £6,362,679 (2024 - loss before taxation of £406,861) from a turnover of £71,367,281 (2024 - £66,908,592). Shareholders’ funds have increased in the year to £17,566,208 (2024 - £12,072,495) after a profit for the year after tax of £5,558,713 (2024 - £459,696) and dividends paid of £65,000 (2024 - £71,500).
The group benefits from the diversity of its farming operations; namely fruit, arable crops and poultry. As with any business engaged in growing fresh produce or livestock, growing conditions have a significant influence over the size and quality of the crop, and the group’s diversification provides a natural hedge.
The gross profit margin has risen from 7.14% to 12.49% in 2025 as a result of as a result of improved performance in poultry in particular.
The group continues to focus on ensuring that all parts of our growing business have the systems, processes, resources and skills required for success in the future.
Principal risks and uncertainties
The key business risks and uncertainties facing the group relate to increasing input prices and interest rates, strong competition in the markets in which we and our customers operate, growing conditions and labour availability.
Key performance indicators
The group's key financial performance indicators during the period were as follows:
| | | | |
| | | | |
| | | | |
Cash and cash equivalents (£'000) | | | | |
| | | | |
Other performance indicators
The group has a number key non-financial indicators that are reported and monitored routinely to assess performance. Examples in the fresh produce businesses are crop output per acre, farm input usage per acre, seasonal worker returnee rates and harvest speed. In the poultry, the group reports on feed conversion, bird growth and mortality, which are combined in the European Poultry Efficiency Factor (EPEF).
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Strategic Report (Continued)
For The Year Ended 31 December 2025
- 2 -
Promoting the success of the company
The Companies (Miscellaneous Reporting) Regulations 2018 requires business' to publish a statement describing how the board of directors have had regard to the matters set out in Section 172(1)(a) to (f) of the Companies Act 2006. Section 172(1)(a) to (f) requires each director to act in the way he or she considers would be most likely to promote the success of the group for the benefit of its members as a whole, with regard to the following matters:
(a) The likely consequences of any decision in the long-term
The group maintains the ethos of a family business with a clear objective of sustainable long term success. The board therefore continue to recognise the importance of any decisions in the long term for all key stakeholders.
(b) The interests of the group's employees
By nature of the agriculture sectors which the group service, the recruitment, development and retention of high quality employees is a key success factor. The board are therefore considerate of this and the need to support the health and safety of all employees.
(c) The need to foster the group's business relationships with suppliers, customers and others
The board ensures that good relationships are maintained with suppliers, customers and others, ensuring fair business practices are followed.
(d) The impact of the group's operations on the community and environment
As a rural and agricultural business, the board are highly considerate of the community and environmental impact of the group's operations.
(e) The desirability of the group maintaining a reputation for high standards of business conduct
The board of directors are closely involved in the day to day operations of the business, encouraging and enforcing a strong control environment through appropriate policies and good ethics.
(f) The need to act fairly as between members of the group
The board believe they have acted in good faith to promote the objectives of the group for the benefit of its members with due regard to the key stakeholders.
The board of directors continue to work under the following mission statement: "to sustainably deliver the highest quality products to our customers and partners, achieve profitable returns for all parties and allow future generations to continue working in the farming sector".
Mr E B Drummond
Director
3 July 2026
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Directors' Report
For The Year Ended 31 December 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £65,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr ED Drummond
Mr E B Drummond
Mr SJ Drummond
Mrs SMS Drummond
Mr AM Howard
Financial instruments
The group's financial instruments comprise of cash, trade debtors, trade creditors and loans. The main purpose of these financial instruments is to finance the trading operations of the group and where possible, to use debt financing for capital projects and equipment which will deliver economic benefits over a number of years.
The group is exposed to the usual credit risk and cash flow risk associated with selling on credit and manages these risks through tight credit control procedures. The group uses a mixture of fixed and variable interest rate loans to provide certainty over debt servicing requirements and to protect the business against adverse changes in interest rates over the life of the loan.
Research and development
The group continues to recognise the importance of its research and development programme, which it believes is essential to ensure that the business continues to remain competitive in the market.
Future developments
The directors expect an increase in the level of the group's activities and an improvement in gross margin in the forthcoming year ending 31 December 2025.
Energy and carbon report
The group headed by E C Drummond (Agriculture) Ltd has prepared the following in accordance with required Streamlined Energy and Carbon Reporting (SECR). The following subsidiaries are exempt from reporting within the group's SECR due to their size: Brackley Farms Limited, ECD Poultry Limited and Homme Soft Fruit Limited. Consequently the SECR includes only the results relating to E C Drummond (Agriculture) Ltd as an individual entity.
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
- Electricity purchased
515,913
391,436
- Fuel consumed for transport
3,906,919
4,409,699
4,422,832
4,801,135
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Directors' Report (Continued)
For The Year Ended 31 December 2025
- 4 -
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
-
-
- Fuel consumed for owned transport
898.59
1,197.74
898.59
1,197.74
Scope 2 - indirect emissions
- Electricity purchased
91.32
81.05
Total gross emissions
989.91
1,278.79
Intensity ratio
Tonnes CO2e per £million of turnover
260.55
341.06
Quantification and reporting methodology
Emissions factors are based on Government published 2025 GHG conversion factors.
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per £million of turnover.
Measures taken to improve energy efficiency
Management have taken and continue to take steps to improve the energy efficiency of the company and group such as through installation of solar panels.
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Directors' Report (Continued)
For The Year Ended 31 December 2025
- 5 -
On behalf of the board
Mr E B Drummond
Director
3 July 2026
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Independent Auditor's Report
To The Members Of E C Drummond (Agriculture) Ltd
- 6 -
Opinion
We have audited the financial statements of E C Drummond (Agriculture) Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Independent Auditor's Report (Continued)
To The Members Of E C Drummond (Agriculture) Ltd
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
The objectives of our audit include: to identify and assess the risks of material misstatement of the financial statements due to fraud or error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error; and to respond appropriately to those risks. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
We obtained an understanding of the legal and regulatory frameworks applicable to the group, the parent company and the sector in which they operate. We determined that the following laws and regulations were most significant: Companies Act 2006, UK corporate tax laws, health and safety laws and food hygiene regulations.
We obtained an understanding of how the group and parent company is complying with those legal and regulatory frameworks by making enquiries of management. We corroborated our enquiries through our review of legal fees, associated papers and regulator correspondence, along with consideration of the results of our audit procedures for the group.
We assessed the susceptibility of the group's and parent company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
Identifying and assessing the design-effectiveness of controls management has in place to prevent and detect fraud;
Understanding how those charged with governance considered and addressed the potential override of controls or other inappropriate influence over the financial reporting process;
Challenging assumptions and judgements made by management in its significant accounting estimates;
Identifying and testing journal entries, in particular any journal entries posted outside of the financial team; and
Assessing the extent of compliance with the relevant laws and regulations.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Independent Auditor's Report (Continued)
To The Members Of E C Drummond (Agriculture) Ltd
- 8 -
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.
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.
Ryan Baxter ACA (Senior Statutory Auditor)
For and on behalf of Chavereys Audit Limited, Statutory Auditor
Chartered Accountants
The Goods Shed
Jubilee Way
Faversham
Kent
ME13 8GD
England
3 July 2026
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Group Statement Of Comprehensive Income
For The Year Ended 31 December 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
71,367,281
66,908,592
Cost of sales
(62,450,288)
(62,134,312)
Gross profit
8,916,993
4,774,280
Administrative expenses
(4,567,014)
(5,961,089)
Other operating income
3
2,602,342
1,539,103
Operating profit
4
6,952,321
352,294
Share of profits of associates
27,757
50,118
Interest receivable and similar income
8
66,699
Interest payable and similar expenses
9
(729,931)
(809,273)
Amounts written off investments
10
45,833
-
Profit/(loss) before taxation
6,362,679
(406,861)
Tax on profit/(loss)
11
(803,966)
866,557
Profit for the financial year
5,558,713
459,696
Profit and total comprehensive income for the financial year is all attributable to the owners of the parent company
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Group Balance Sheet
As At 31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
13
Tangible assets
14
20,701,031
22,469,766
Investments
15
251,923
178,333
20,952,954
22,648,099
Current assets
Stocks
18
5,672,043
5,268,684
Debtors
19
7,361,259
8,562,288
Cash at bank and in hand
6,946,845
119,258
19,980,147
13,950,230
Creditors: amounts falling due within one year
20
(9,915,391)
(10,084,465)
Net current assets
10,064,756
3,865,765
Total assets less current liabilities
31,017,710
26,513,864
Creditors: amounts falling due after more than one year
21
(12,474,088)
(13,840,820)
Provisions for liabilities
Deferred tax liability
24
977,414
600,549
(977,414)
(600,549)
Net assets
17,566,208
12,072,495
Capital and reserves
Called up share capital
26
25,100
25,100
Capital redemption reserve
27
18,000
18,000
Profit and loss reserves
27
17,523,108
12,029,395
Total equity
17,566,208
12,072,495
The financial statements were approved by the board of directors and authorised for issue on 3 July 2026 and are signed on its behalf by:
03 July 2026
Mr E B Drummond
Director
Company registration number 00715017 (England and Wales)
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Company Balance Sheet
As At 31 December 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
14
16,173,314
17,037,037
Investments
15
146,234
100,401
16,319,548
17,137,438
Current assets
Stocks
18
1,303,812
933,779
Debtors
19
2,221,986
4,384,252
Cash at bank and in hand
6,291,758
114,169
9,817,556
5,432,200
Creditors: amounts falling due within one year
20
(9,731,844)
(5,985,690)
Net current assets/(liabilities)
85,712
(553,490)
Total assets less current liabilities
16,405,260
16,583,948
Creditors: amounts falling due after more than one year
21
(11,350,968)
(11,860,522)
Provisions for liabilities
Deferred tax liability
24
653,525
217,522
(653,525)
(217,522)
Net assets
4,400,767
4,505,904
Capital and reserves
Called up share capital
26
25,100
25,100
Capital redemption reserve
27
18,000
18,000
Profit and loss reserves
27
4,357,667
4,462,804
Total equity
4,400,767
4,505,904
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Company Balance Sheet (Continued)
As At 31 December 2025
31 December 2025
- 12 -
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 £40,137 (2024 - £1,176,563 loss).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 3 July 2026 and are signed on its behalf by:
03 July 2026
Mr E B Drummond
Director
Company registration number 00715017 (England and Wales)
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Group Statement Of Changes In Equity
For The Year Ended 31 December 2025
- 13 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
25,100
18,000
11,641,199
11,684,299
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
459,696
459,696
Dividends
12
-
-
(71,500)
(71,500)
Balance at 31 December 2024
25,100
18,000
12,029,395
12,072,495
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
5,558,713
5,558,713
Dividends
12
-
-
(65,000)
(65,000)
Balance at 31 December 2025
25,100
18,000
17,523,108
17,566,208
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Company Statement Of Changes In Equity
For The Year Ended 31 December 2025
- 14 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
25,100
18,000
5,710,867
5,753,967
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(1,176,563)
(1,176,563)
Dividends
12
-
-
(71,500)
(71,500)
Balance at 31 December 2024
25,100
18,000
4,462,804
4,505,904
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
(40,137)
(40,137)
Dividends
12
-
-
(65,000)
(65,000)
Balance at 31 December 2025
25,100
18,000
4,357,667
4,400,767
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Group Statement Of Cash Flows
For The Year Ended 31 December 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
8,782,222
2,907,908
Interest paid
(729,931)
(809,273)
Income taxes (paid)/refunded
(427,101)
469,886
Net cash inflow from operating activities
7,625,190
2,568,521
Investing activities
Purchase of tangible fixed assets
(2,130,064)
(1,182,034)
Proceeds from disposal of tangible fixed assets
3,726,364
21,156
Proceeds from disposal of associates
-
30,000
Purchase of investments
-
(99,998)
Interest received
66,699
Net cash generated from/(used in) investing activities
1,662,999
(1,230,876)
Financing activities
Repayment of borrowings
-
(20,705)
Repayment of bank loans
(821,580)
(536,858)
Payment of finance leases obligations
(1,517,813)
(1,533,204)
Dividends paid to equity shareholders
(65,000)
(71,500)
Net cash used in financing activities
(2,404,393)
(2,162,267)
Net increase/(decrease) in cash and cash equivalents
6,883,796
(824,622)
Cash and cash equivalents at beginning of year
(8,954)
815,668
Cash and cash equivalents at end of year
6,874,842
(8,954)
Relating to:
Cash at bank and in hand
6,946,845
119,258
Bank overdrafts included in creditors payable within one year
(72,003)
(128,212)
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements
For The Year Ended 31 December 2025
- 16 -
1
Accounting policies
Company information
E C Drummond (Agriculture) Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Homme Farm, Hom Green, Ross on Wye, Herefordshire, England, HR9 7TF.
The group consists of E C Drummond (Agriculture) Ltd 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, modified to include certain investments at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within these consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 17 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company E C Drummond (Agriculture) Ltd 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.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have 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.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 18 -
Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 7 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
Not depreciated/5-25% straight line
Leasehold improvements
14% straight line
Plant and equipment
4-25% straight line
Motor vehicles
4-25% straight line
Orchards (biological assets)
10-20% straight line
Freehold land and assets under construction are not depreciated. Assets under construction are transferred to the appropriate category at the point when they are available for use, at which point depreciation commences.
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.
The company has granted tenancies over certain residential and non-residential properties within the farming estate. These properties are integral to the estate and the trading operations undertaken on the estate. In these circumstances, the directors do not consider these properties are held either solely or primarily for their investment potential and, consequently, they have not been classified as investment property.
1.8
Fixed asset investments
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 19 -
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
Biological assets not held for continuing use within the company are classed as current assets and are included within stocks and are stated at the lower of cost and estimated selling price less costs to complete and sell. Costs comprise of the purchase cost and any additional costs incurred through the growing cycle.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 20 -
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 21 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
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.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
1
Accounting policies
(Continued)
- 22 -
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The directors do not believe that any significant judgements are made within the financial statements.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock
The allocation of costs to, and realisable value of, farmed produce, including fruit, arable crops and poultry, represents an accounting estimate. Management exercise judgement in the allocation of costs to individual crops and the anticipated outcome in terms of both yield and price, all of which have a bearing on amounts recorded in these financial statements.
Contract farming arrangements
Amounts recognised in the profit and loss account and amounts due in respect of contract farming arrangements are based on estimates of the expected results of each harvest. These estimates are determined using market values and crop movements observed up to the balance sheet date. The actual harvest results may differ from these estimates due to variations in market prices, crop yields, and other factors.
Useful economic life of fixed assets
The directors have assessed the residual value of the buildings in accordance with FRS 102 and concluded that the estimated residual value is equal to or exceeds the carrying amount/cost of the assets. Accordingly, no depreciation has been charged on the buildings, as the depreciable amount is considered to be nil. The residual values and useful economic lives of the buildings are reviewed annually and adjusted prospectively if appropriate.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 23 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Produce and poultry
69,474,131
64,217,215
Contracting
1,238,748
1,632,513
Other revenue
654,402
1,058,864
71,367,281
66,908,592
2025
2024
£
£
Other revenue
Rental income
575,001
673,990
R&D credits
760,260
-
Management fees and other income
1,267,081
865,113
2,602,342
1,539,103
All turnover has been derived from activity wholly undertaken in the United Kingdom.
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
1,135,402
1,247,414
Depreciation of tangible fixed assets held under finance leases
1,477,121
1,251,298
Profit on disposal of tangible fixed assets
(1,512,046)
(21,156)
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
20,950
25,000
Audit of the financial statements of the company's subsidiaries
40,875
32,000
61,825
57,000
For other services
Taxation compliance services
8,400
8,000
All other non-audit services
21,500
10,000
29,900
18,000
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 24 -
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Production
206
208
16
17
Administration and support
27
27
14
14
Total
233
235
30
31
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
8,354,686
7,049,835
1,331,444
1,128,484
Social security costs
979,258
663,838
144,349
113,319
Pension costs
87,160
76,158
27,924
23,317
9,421,104
7,789,831
1,503,717
1,265,120
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
108,341
111,457
Company pension contributions to defined contribution schemes
5,270
5,289
113,611
116,746
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
66,699
-
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 25 -
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
507,082
582,215
Interest on finance leases and hire purchase contracts
222,849
226,699
Other interest
-
359
Total finance costs
729,931
809,273
10
Amounts written off investments
2025
2024
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
45,833
-
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
427,101
Adjustments in respect of prior periods
(469,886)
Total current tax
427,101
(469,886)
Deferred tax
Origination and reversal of timing differences
376,865
(396,671)
Total tax charge/(credit)
803,966
(866,557)
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
11
Taxation
(Continued)
- 26 -
The actual charge/(credit) for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit/(loss) before taxation
6,362,679
(406,861)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,590,670
(101,715)
Tax effect of expenses that are not deductible in determining taxable profit
2,731
4,240
Tax effect of income not taxable in determining taxable profit
(29,983)
(7,811)
Tax effect of utilisation of tax losses not previously recognised
(773,691)
(274,186)
Unutilised tax losses carried forward
(145,325)
Adjustments in respect of prior years
(469,886)
Permanent capital allowances in excess of depreciation
(41,455)
Depreciation on assets not qualifying for tax allowances
4,431
140,656
Income from associate not taxable
(6,939)
(12,530)
Chargable gains
58,202
Taxation charge/(credit)
803,966
(866,557)
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
65,000
71,500
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 27 -
13
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
634,000
Amortisation and impairment
At 1 January 2025 and 31 December 2025
634,000
Carrying amount
At 31 December 2025
At 31 December 2024
Company
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
634,000
Amortisation and impairment
At 1 January 2025 and 31 December 2025
634,000
Carrying amount
At 31 December 2025
At 31 December 2024
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 28 -
14
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Assets under construction
Plant and equipment
Motor vehicles
Orchards (biological assets)
Total
£
£
£
£
£
£
£
Cost
At 1 January 2025
14,553,538
93,566
274,076
24,819,024
472,186
579,646
40,792,036
Additions
42,205
1,024,564
1,714,467
276,870
3,058,106
Disposals
(1,365,288)
(2,162,220)
(6,182)
(3,533,690)
Transfers
331,467
(331,467)
At 31 December 2025
13,230,455
425,033
967,173
24,371,271
742,874
579,646
40,316,452
Depreciation and impairment
At 1 January 2025
1,264,150
49,875
16,507,141
306,711
194,393
18,322,270
Depreciation charged in the year
55,677
15,628
2,349,863
84,676
106,679
2,612,523
Eliminated in respect of disposals
(81,667)
(1,231,523)
(6,182)
(1,319,372)
At 31 December 2025
1,238,160
65,503
17,625,481
385,205
301,072
19,615,421
Carrying amount
At 31 December 2025
11,992,295
359,530
967,173
6,745,790
357,669
278,574
20,701,031
At 31 December 2024
13,289,388
43,691
274,076
8,311,883
165,475
385,253
22,469,766
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 29 -
Company
Freehold land and buildings
Assets under construction
Plant and equipment
Motor vehicles
Orchards (biological assets)
Total
£
£
£
£
£
£
Cost
At 1 January 2025
14,394,031
10,848,305
189,339
579,646
26,011,321
Additions
895,223
1,411,190
122,430
2,428,843
Disposals
(1,365,288)
(2,143,892)
(3,509,180)
At 31 December 2025
13,028,743
895,223
10,115,603
311,769
579,646
24,930,984
Depreciation and impairment
At 1 January 2025
1,209,136
7,389,351
181,404
194,393
8,974,284
Depreciation charged in the year
50,149
911,680
12,673
106,679
1,081,181
Eliminated in respect of disposals
(81,667)
(1,216,128)
(1,297,795)
At 31 December 2025
1,177,618
7,084,903
194,077
301,072
8,757,670
Carrying amount
At 31 December 2025
11,851,125
895,223
3,030,700
117,692
278,574
16,173,314
At 31 December 2024
13,184,895
3,458,954
7,935
385,253
17,037,037
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
3,979,903
4,517,846
1,880,257
1,574,067
Motor vehicles
251,776
68,651
101,806
4,231,679
4,586,497
1,982,063
1,574,067
Freehold land and buildings with a carrying amount of £11,851,125 (2024 - £13,184,895) have been pledged to secure borrowings of the company.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 30 -
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
402
402
Investments in associates
17
106,092
78,335
1
1
Unlisted investments
145,831
99,998
145,831
99,998
251,923
178,333
146,234
100,401
Movements in fixed asset investments
Group
Shares in associates
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2025
78,335
99,998
178,333
Valuation changes
-
45,833
45,833
Profit attributed
27,757
-
27,757
At 31 December 2025
106,092
145,831
251,923
Carrying amount
At 31 December 2025
106,092
145,831
251,923
At 31 December 2024
78,335
99,998
178,333
Movements in fixed asset investments
Company
Shares in subsidiaries and associates
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2025
403
99,998
100,401
Valuation changes
-
45,833
45,833
At 31 December 2025
403
145,831
146,234
Carrying amount
At 31 December 2025
403
145,831
146,234
At 31 December 2024
403
99,998
100,401
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 31 -
16
Subsidiaries
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Brackley Farms Limited
The Homme, Hom Green, Ross-on-Wye, HR9 7TF
Ordinary
100.00
ECD Poultry Limited
The Homme, Hom Green, Ross-on-Wye, HR9 7TF
Ordinary
100.00
Homme Soft Fruit Limited
The Homme, Hom Green, Ross-on-Wye, HR9 7TF
Ordinary
100.00
17
Associates
Details of associates at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
R J Trees and Hedging Limited
The School, The Green, Biddestone, Wiltshire, SN14 7DG
Ordinary
25
18
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
1,300,812
1,569,312
387,728
348,629
Biological assets
3,677,472
3,173,901
222,325
59,679
Finished goods and goods for resale
693,759
525,471
693,759
525,471
5,672,043
5,268,684
1,303,812
933,779
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
18
Stocks
(Continued)
- 32 -
Biological assets included within stock are as follows: | | | |
| | | | |
Biological assets - growing crop | | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Net movement on cultivations | | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Biological assets - poultry | | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Sales and other disposals | | | | |
| | | | |
| | | | |
| | | | |
| | | | |
19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
662,238
1,214,760
274,745
450,265
Amounts owed by group undertakings
42,156
780,067
Other debtors
1,999,992
2,943,350
578,593
1,927,852
Prepayments and accrued income
4,699,029
4,404,178
1,326,492
1,226,068
7,361,259
8,562,288
2,221,986
4,384,252
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 33 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
22
668,725
949,965
513,752
738,783
Obligations under finance leases
23
1,430,324
1,476,608
735,874
618,054
Trade creditors
2,279,499
2,592,625
719,515
339,384
Amounts owed to group undertakings
6,728,042
3,509,270
Other taxation and social security
136,650
119,696
27,732
20,991
Other creditors
680,351
616,595
369,637
253,279
Accruals and deferred income
4,719,842
4,328,976
637,292
505,929
9,915,391
10,084,465
9,731,844
5,985,690
Amounts owed to group undertakings are unsecured, interest free and repayable on demand.
21
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
22
10,315,181
10,911,730
10,242,967
10,750,288
Obligations under finance leases
23
1,793,802
2,337,289
752,017
707,073
Trade creditors
30,000
150,000
30,000
150,000
Accruals and deferred income
335,105
441,801
325,984
253,161
12,474,088
13,840,820
11,350,968
11,860,522
Amounts included above which fall due after five years are as follows:
Payable by instalments
8,107,234
8,613,242
8,107,234
8,602,891
22
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
10,911,903
11,733,483
10,756,719
11,489,071
Bank overdrafts
72,003
128,212
10,983,906
11,861,695
10,756,719
11,489,071
Payable within one year
668,725
949,965
513,752
738,783
Payable after one year
10,315,181
10,911,730
10,242,967
10,750,288
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
22
Loans and overdrafts
(Continued)
- 34 -
The long-term loans are secured by fixed charges over the freehold property and fixed plant and machinery.
Bank borrowings
Group
A bank loan with a carrying amount of £155,184 (2024 - £244,412), with an interest rate at 2.75% above the Bank of England base rate, is due for repayment on 31 July 2027 by way of monthly instalments. The bank loan is secured by a fixed and floating charge over the assets of a subsidiary and imposes a negative pledge which prohibits the group from creating any security interests over the property pledged as security. One of the directors has provided a personal guarantee in respect of this bank loan of up to £600,000. The bank loan is also subject to a guarantee given by the parent company.
Group and Company
A bank loan with a carrying amount of £926,246 (2024 - £1,112,990), with an interest rate of 3.53%, is due for repayment on 17 June 2030 by way of quarterly instalments.
A bank loan with a carrying amount of £1,848,489 (2024 - £1,908,544), with an interest rate of 3.56%, is due for final repayment on 24 October 2042 by way of monthly instalments.
A bank loan with a carrying amount of £1,787,559 (2024 - £1,863,824), with an interest rate of 2.51% above the Bank of England base rate, is due for repayment on 24 October 2042 by way of monthly instalments.
A bank loan with a carrying amount of £4,072,940 (2024 - £4,190,814), with an interest rate of 2.89%, is due for repayment on 4 September 2049 by way of quarterly instalments.
A bank loan with a carrying amount of £2,117,318 (2024 - £2,153,732), with an interest rate of 2.35% above the Bank of England base rate, is due for repayment on 4 September 2049 by way of quarterly instalments.
The above bank loans are secured by a legal charge over the group and company's freehold property and certain assets owned by a related partnership. The loans impose a negative pledge which prohibits the group and company from creating any security interests over the property pledged as security.
A bank loan with a carrying amount of £4,167 (2024 - £14,167), with an interest rate of 2.50%, is due for repayment on 19 May 2026 by way of monthly instalments.
A rolling credit facility with a carrying amount of £nil (2024 - £245,000) has an interest rate of 2.1% over the Bank of England base rate. Four of the directors have provided a personal guarantee in respect of this loan. The facility is subject to annual review with interest being settled on a monthly basis.
Bank overdraft
The bank overdraft is secured by fixed and floating charges over the assets of the group and on certain assets of a related partnership.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 35 -
23
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,615,951
1,687,370
807,283
695,463
In two to five years
2,069,877
2,727,485
828,099
812,732
In over five years
18,066
3,685,828
4,432,921
1,635,382
1,508,195
Less: future finance charges
(461,702)
(619,024)
(147,491)
(183,068)
3,224,126
3,813,897
1,487,891
1,325,127
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Finance leases are secured against the assets to which they relate.
24
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
951,480
1,167,155
Tax losses
(689,779)
(866,675)
Revaluations
11,458
-
Business Asset Rollover Relief
705,532
300,750
Other
(1,277)
(681)
977,414
600,549
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
626,581
633,374
Tax losses
(689,779)
(716,382)
Revaluations
11,458
-
Business Asset Rollover Relief
705,532
300,750
Other
(267)
(220)
653,525
217,522
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
24
Deferred taxation
(Continued)
- 36 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
600,549
217,522
Charge to profit or loss
376,865
436,003
Liability at 31 December 2025
977,414
653,525
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
87,160
76,158
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.
26
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
70
70
70
70
Ordinary A shares of £1 each
25,000
25,000
25,000
25,000
Ordinary B shares of £1 each
5
5
5
5
Ordinary C shares of £1 each
5
5
5
5
Ordinary D shares of £1 each
5
5
5
5
Ordinary E shares of £1 each
5
5
5
5
Ordinary F to O shares of £1 each
10
10
10
10
25,100
25,100
25,100
25,100
With the exception of the A Ordinary shares, all shares carry full and equal voting rights and participation in distribution rights (including on a winding up). The holders of the Ordinary and B-O Ordinary shares are entitled to a return of the amount paid up on them (including any premium) in priority to the A Ordinary shareholders. The A Ordinary shares are non-voting and the holders of such shares are only entitled to a return of the amount paid up on them (including any premium). The residue (if any) shall be divided among the holders of the Ordinary and B-O Ordinary shares. The directors have authority to declare dividends on one or more class of share to the exclusion of the other class or classes of shares. The shares are not redeemable.
27
Reserves
Capital redemption reserve
This represents the nominal value of issued share capital that has been redeemed by the company.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
27
Reserves
(Continued)
- 37 -
Profit and loss reserves
The profit and loss account represents cumulative profits and losses recognised through the group's profit and loss account, less distributions to shareholders.
28
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
18,427,100
-
2,247,100
-
29
Related party transactions
Transactions with related parties
Group:
During the year, the group charged an associate for services of £149,789 (2024 - £129,481). The group was charged by associates for services of £4,237 (2024 - £1,771) and goods of £250 (2024 - £nil). Dividends were received from associates of £nil (2024 - £30,000). At the balance sheet date, the amount due from an associate was £24,685 (2024 - £24,750).
During the year, the group charged companies under common control for services of £1,686,831 (2024 - £1,628,958) and goods of £831,539 (2024 - £327,876). The group was charged by companies under common control for services of £122,151 (2024 - £135,517) and goods of £661,411 (2024 - £2,001,771). At the balance sheet date, the amount due from companies under common control was £1,168,499 (2024 - £1,208,526) and the amount due to companies under common control was £384,992 (2024 - £317,252)
During the year, the group charged partnerships under common control for services of £362,714 (2024 - £174,054) and goods of £276,067 (2024 - £20,140). The group was charged by partnerships under common control for services of £246,917 (2024 - £206,538), for goods of £47,475 (2024 - £57,141) and management charges of £156,333 (2024 - £150,000) At the balance sheet date, the amount due from partnerships under common control was £94,912 (2024 - £950,688).
During the year dividends totalling £nil (2024 - £4,000) were paid to the directors. The amount due to directors at the balance sheet date was £115,000 (2024 - £115,000).
During the year, the group paid dividends to trusts under common control of £65,000 (2024 - 67,500) and was charged interest of £26,442 (2024 - £6,479). At the balance sheet date, the amount owed to trusts under common control was £174,726 (2023 - £136,340).
These amounts are unsecured, interest free and repayable on demand.
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
29
Related party transactions
(Continued)
- 38 -
Company:
During the year, the company charged an associate for services of £4,131 (2024 - £25,252). The company was charged by associates for services of £4,237 (2024 - £1,771). Dividends were received from associates of £nil (2024 - £30,000). At the balance sheet date, the amount due from an associate was £4,131 (2024 - £nil).
During the year, the company charged companies under common control for services of £624,531 (2024 - £213,008) and goods of £676,134 (2024 - £327,876). The company was charged by companies under common control for services of £82,112 (2024 - £77,724) and goods of £145,944 (2024 - £1,415,356). At the balance sheet date, the amount due from companies under common control was £466,001 (2024 - £1,130,343) and the amount due to companies under common control was £77.331 (2024 - £nil)
During the year, the company charged partnerships under common control for services of £331,386 (2024 - £100,477) and goods of £135,912 (2024 - £20,140). The company was charged by partnerships under common control for services of £187,742 (2024 - £132,537) and for goods of £255 (2024 - £3,126). At the balance sheet date, the amount due from partnerships under common control was £24,950 (2024 - £775,491).
During the year, dividends totalling £nil (2024 - £4,000) were paid to the directors. The amount due to directors at the balance sheet date was £115,000 (2024 - £115,000).
During the year, the company paid dividends to trusts under common control of £65,000 (2024 - 67,500) and was charged interest of £26,442 (2024 - £6,479). At the balance sheet date, the amount owed to trusts under common control was £174,726 (2023 - £136,340).
These amounts are unsecured, interest free and repayable on demand.
30
Controlling party
The ultimate controlling party is the Drummond family.
31
Cash generated from group operations
2025
2024
£
£
Profit after taxation
5,558,713
459,696
Adjustments for:
Share of results of associates and joint ventures
(27,757)
(50,118)
Taxation charged/(credited)
803,966
(866,557)
Finance costs
729,931
809,273
Investment income
(66,699)
Gain on disposal of tangible fixed assets
(1,512,046)
(21,156)
Depreciation and impairment of tangible fixed assets
2,612,523
2,498,712
Other gains and losses
(45,833)
-
Movements in working capital:
(Increase)/decrease in stocks
(403,359)
1,005,936
Decrease/(increase) in debtors
1,201,029
(1,680,558)
(Decrease)/increase in creditors
(68,246)
752,680
Cash generated from operations
8,782,222
2,907,908
E C Drummond (Agriculture) Ltd
E C DRUMMOND (AGRICULTURE) LTD
Notes To The Group Financial Statements (Continued)
For The Year Ended 31 December 2025
- 39 -
32
Analysis of changes in net debt - group
1 January 2025
Cash flows
New finance leases
31 December 2025
£
£
£
£
Cash at bank and in hand
119,258
6,827,587
-
6,946,845
Bank overdrafts
(128,212)
56,209
-
(72,003)
(8,954)
6,883,796
-
6,874,842
Borrowings excluding overdrafts
(11,733,483)
821,580
-
(10,911,903)
Obligations under finance leases
(3,813,897)
1,517,813
(928,042)
(3,224,126)
(15,556,334)
9,223,189
(928,042)
(7,261,187)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr E B DrummondMr SJ DrummondMrs SMS DrummondMr AM HowardA M HowardMr ED Drummondfalse00715017bus:Consolidated2025-01-012025-12-31007150172025-01-012025-12-3100715017bus:CompanySecretaryDirector12025-01-012025-12-3100715017bus:Director12025-01-012025-12-3100715017bus:Director22025-01-012025-12-3100715017bus:Director32025-01-012025-12-3100715017bus:Director42025-01-012025-12-3100715017bus:CompanySecretary12025-01-012025-12-3100715017bus:Director52025-01-012025-12-3100715017bus:RegisteredOffice2025-01-012025-12-31007150172025-12-3100715017bus:Consolidated2025-12-3100715017bus:Consolidated2024-01-012024-12-31007150172024-01-012024-12-3100715017bus:Consolidated2024-12-3100715017core:Goodwillbus:Consolidated2025-12-3100715017core:Goodwillbus:Consolidated2024-12-3100715017core:Goodwill2025-12-3100715017core:Goodwill2024-12-31007150172024-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3100715017core:LeaseholdImprovementsbus:Consolidated2025-12-3100715017core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-12-3100715017core:PlantMachinerybus:Consolidated2025-12-3100715017core:MotorVehiclesbus:Consolidated2025-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100715017core:LeaseholdImprovementsbus:Consolidated2024-12-3100715017core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3100715017core:PlantMachinerybus:Consolidated2024-12-3100715017core:MotorVehiclesbus:Consolidated2024-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3100715017core:ConstructionInProgressAssetsUnderConstruction2025-12-3100715017core:PlantMachinery2025-12-3100715017core:MotorVehicles2025-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100715017core:ConstructionInProgressAssetsUnderConstruction2024-12-3100715017core:PlantMachinery2024-12-3100715017core:MotorVehicles2024-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3100715017core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3100715017core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3100715017core:ShareCapitalbus:Consolidated2025-12-3100715017core:ShareCapitalbus:Consolidated2024-12-3100715017core:CapitalRedemptionReservebus:Consolidated2025-12-3100715017core:CapitalRedemptionReservebus:Consolidated2024-12-3100715017core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3100715017core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3100715017core:ShareCapital2025-12-3100715017core:ShareCapital2024-12-3100715017core:CapitalRedemptionReserve2025-12-3100715017core:CapitalRedemptionReserve2024-12-3100715017core:RetainedEarningsAccumulatedLosses2025-12-3100715017core:RetainedEarningsAccumulatedLosses2024-12-3100715017core:ShareCapitalbus:Consolidated2023-12-3100715017core:CapitalRedemptionReservebus:Consolidated2023-12-31007150172023-12-3100715017core:ShareCapital2023-12-3100715017core:CapitalRedemptionReserve2023-12-3100715017core:RetainedEarningsAccumulatedLosses2023-12-3100715017bus:Consolidated2023-12-3100715017core:Goodwill2025-01-012025-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3100715017core:LeaseholdImprovements2025-01-012025-12-3100715017core:PlantMachinery2025-01-012025-12-3100715017core:MotorVehicles2025-01-012025-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-012025-12-3100715017core:UKTaxbus:Consolidated2025-01-012025-12-3100715017core:UKTaxbus:Consolidated2024-01-012024-12-3100715017bus:Consolidated12025-01-012025-12-3100715017bus:Consolidated12024-01-012024-12-3100715017bus:Consolidated22025-01-012025-12-3100715017bus:Consolidated22024-01-012024-12-3100715017core:Goodwillbus:Consolidated2024-12-3100715017core:Goodwill2024-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3100715017core:LeaseholdImprovementsbus:Consolidated2024-12-3100715017core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3100715017core:PlantMachinerybus:Consolidated2024-12-3100715017core:MotorVehiclesbus:Consolidated2024-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3100715017bus:Consolidated2024-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100715017core:ConstructionInProgressAssetsUnderConstruction2024-12-3100715017core:PlantMachinery2024-12-3100715017core:MotorVehicles2024-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-31007150172024-12-3100715017core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3100715017core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3100715017core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-01-012025-12-3100715017core:PlantMachinerybus:Consolidated2025-01-012025-12-3100715017core:MotorVehiclesbus:Consolidated2025-01-012025-12-3100715017core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3100715017core:ConstructionInProgressAssetsUnderConstruction2025-01-012025-12-3100715017core:UnlistedNon-exchangeTradedbus:Consolidated2025-12-3100715017core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3100715017core:UnlistedNon-exchangeTraded2025-12-3100715017core:UnlistedNon-exchangeTraded2024-12-3100715017core:Subsidiary12025-01-012025-12-3100715017core:Subsidiary22025-01-012025-12-3100715017core:Subsidiary32025-01-012025-12-3100715017core:Subsidiary112025-01-012025-12-3100715017core:Subsidiary222025-01-012025-12-3100715017core:Subsidiary332025-01-012025-12-3100715017core:Associate12025-01-012025-12-3100715017core:Associate112025-01-012025-12-3100715017core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3100715017core:CurrentFinancialInstruments2025-12-3100715017core:CurrentFinancialInstruments2024-12-3100715017core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3100715017core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3100715017core:CurrentFinancialInstruments22025-12-3100715017core:CurrentFinancialInstruments22024-12-3100715017core:WithinOneYearbus:Consolidated2025-12-3100715017core:WithinOneYearbus:Consolidated2024-12-3100715017core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100715017core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100715017core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3100715017core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3100715017core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100715017core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100715017core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3100715017core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3100715017core:Non-currentFinancialInstruments2025-12-3100715017core:Non-currentFinancialInstruments2024-12-3100715017core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3100715017core:WithinOneYear2025-12-3100715017core:WithinOneYear2024-12-3100715017core:BetweenTwoFiveYearsbus:Consolidated2025-12-3100715017core:BetweenTwoFiveYearsbus:Consolidated2024-12-3100715017core:BetweenTwoFiveYears2025-12-3100715017core:BetweenTwoFiveYears2024-12-3100715017core:MoreThanFiveYearsbus:Consolidated2025-12-3100715017core:MoreThanFiveYearsbus:Consolidated2024-12-3100715017core:MoreThanFiveYears2025-12-3100715017core:MoreThanFiveYears2024-12-3100715017bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100715017bus:FRS1022025-01-012025-12-3100715017bus:Audited2025-01-012025-12-3100715017bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3100715017bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP