IRIS Accounts Production v26.1.10.61 09686568 Board of Directors 31.10.25 1.11.24 31.10.25 31.10.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false true false Ordinary 1.00000 Ordinary A 1.00000 Ordinary B 1.00000 Ordinary C 1.00000 Ordinary D 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh096865682024-10-31096865682025-10-31096865682024-11-012025-10-31096865682023-10-31096865682023-11-012024-10-31096865682024-10-3109686568ns15:EnglandWales2024-11-012025-10-3109686568ns14:PoundSterling2024-11-012025-10-3109686568ns10:Director12024-11-012025-10-3109686568ns10:Consolidated2025-10-3109686568ns10:ConsolidatedGroupCompanyAccounts2024-11-012025-10-3109686568ns10:PrivateLimitedCompanyLtd2024-11-012025-10-3109686568ns10:Consolidatedns10:MediumEntities2024-11-012025-10-3109686568ns10:Consolidatedns10:Audited2024-11-012025-10-3109686568ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-11-012025-10-3109686568ns10:Medium-sizedCompaniesRegimeForAccounts2024-11-012025-10-3109686568ns10:Consolidated2024-11-012025-10-3109686568ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-11-012025-10-3109686568ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-11-012025-10-3109686568ns10:FullAccounts2024-11-012025-10-3109686568ns5:Subsidiary12024-11-012025-10-3109686568ns10:OrdinaryShareClass12024-11-012025-10-3109686568ns10:OrdinaryShareClass22024-11-012025-10-3109686568ns10:OrdinaryShareClass32024-11-012025-10-3109686568ns10:OrdinaryShareClass42024-11-012025-10-3109686568ns10:OrdinaryShareClass52024-11-012025-10-3109686568ns10:Director22024-11-012025-10-3109686568ns10:Director32024-11-012025-10-3109686568ns10:Director42024-11-012025-10-3109686568ns10:CompanySecretary12024-11-012025-10-3109686568ns10:RegisteredOffice2024-11-012025-10-3109686568ns10:Consolidated2023-11-012024-10-3109686568ns5:CurrentFinancialInstruments2025-10-3109686568ns5:CurrentFinancialInstruments2024-10-3109686568ns5:ShareCapital2025-10-3109686568ns5:ShareCapital2024-10-3109686568ns5:CapitalRedemptionReserve2025-10-3109686568ns5:CapitalRedemptionReserve2024-10-3109686568ns5:RetainedEarningsAccumulatedLosses2025-10-3109686568ns5:RetainedEarningsAccumulatedLosses2024-10-3109686568ns5:ShareCapital2023-10-3109686568ns5:RetainedEarningsAccumulatedLosses2023-10-3109686568ns5:CapitalRedemptionReserve2023-10-3109686568ns5:RetainedEarningsAccumulatedLosses2023-11-012024-10-3109686568ns5:CapitalRedemptionReserve2023-11-012024-10-3109686568ns5:RetainedEarningsAccumulatedLosses2024-11-012025-10-3109686568ns5:CapitalRedemptionReserve2024-11-012025-10-3109686568ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-11-012025-10-3109686568ns5:LeaseholdImprovements2024-11-012025-10-3109686568ns5:PlantMachinery2024-11-012025-10-3109686568ns5:FurnitureFittings2024-11-012025-10-3109686568ns5:MotorVehicles2024-11-012025-10-3109686568ns5:ComputerEquipment2024-11-012025-10-3109686568ns5:LandBuildings2024-10-3109686568ns5:LandBuildings2024-11-012025-10-3109686568ns5:LandBuildings2025-10-3109686568ns5:LandBuildings2024-10-3109686568ns5:CostValuation2024-10-31096865681ns5:Subsidiary12024-11-012025-10-3109686568ns5:WithinOneYearns5:CurrentFinancialInstruments2025-10-3109686568ns5:WithinOneYearns5:CurrentFinancialInstruments2024-10-3109686568ns10:OrdinaryShareClass22025-10-3109686568ns10:OrdinaryShareClass32025-10-3109686568ns10:OrdinaryShareClass42025-10-3109686568ns10:OrdinaryShareClass52025-10-3109686568ns5:RetainedEarningsAccumulatedLosses2024-10-3109686568ns5:CapitalRedemptionReserve2024-10-31
REGISTERED NUMBER: 09686568 (England and Wales)
















Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 31 October 2025

for

Claydon Family Holdings Limited

Claydon Family Holdings Limited (Registered number: 09686568)






Contents of the Consolidated Financial Statements
for the Year Ended 31 October 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 18


Claydon Family Holdings Limited

Company Information
for the Year Ended 31 October 2025







DIRECTORS: J Claydon
O Claydon
S Claydon
D Claydon





SECRETARY: D Claydon





REGISTERED OFFICE: Lake House
Market Hill
Royston
Hertfordshire
SG8 9JN





REGISTERED NUMBER: 09686568 (England and Wales)





AUDITORS: Hardcastle Burton LLP
Lake House
Market Hill
Royston
Hertfordshire
SG8 9JN

Claydon Family Holdings Limited (Registered number: 09686568)

Group Strategic Report
for the Year Ended 31 October 2025

The directors present their strategic report of the company and the group for the year ended 31 October 2025.

REVIEW OF BUSINESS
The year ended 31 December 2025 has been a challenging trading period for the Group. Revenue and profitability were significantly impacted by weaker market conditions within the agricultural sector, reduced customer confidence and ongoing economic uncertainty affecting investment decisions by farming businesses in both the UK and European markets. Despite these challenges, the directors believe that the Group has responded effectively to difficult trading conditions and has continued to position itself for future growth.

The directors monitor the following key performance indicators:

2025 2024
£'000000 £'000000
Turnover 8,942 14,210
Gross profit 2,770 5,337
Net (loss)/profit (282 ) 2,389
Net assets 10,682 11,113



Following three exceptionally strong trading years, during which the Group achieved record levels of sales and profitability, the current year saw a significant reduction in demand from the agricultural sector. Historically, the Group's principal revenue streams have been generated from the sale of Hybrid Trailed Drills to European customers and Hybrid Mounted Drills within the UK market, supplemented by sales of Straw Harrow, TerraStar and Terrablade products, together with recurring spare parts revenue.

Market conditions during the year were adversely affected by lower agricultural commodity prices, which reduced farm profitability and delayed capital investment decisions. In addition, uncertainty surrounding agricultural support schemes and changes to government policies resulted in a cautious trading environment across the sector. These factors contributed to reduced order intake and lower turnover compared with the previous year.

The directors have maintained a strong focus on cash generation and working capital management throughout the year. Inventory levels have been reduced, enabling the release of cash whilst continuing to ensure the availability of machines and components to meet customer demand at short notice. The Group continues to monitor raw material costs closely, particularly steel and tungsten carbide, which remain important factors in determining product profitability and pricing strategy.

Despite the difficult trading environment, investment in product development has continued. During the year the Group further enhanced its product range with the development and launch of front hopper and toolbar variants of the Evo drill range. These innovations have been designed to meet evolving customer requirements and to support participation in agricultural grant-funded schemes where available. The directors believe these new products will provide opportunities to expand the Group's presence in both UK and European markets in future years.

Whilst the results for the year are below targets, the directors remain confident in the long-term prospects of the Group. The Group has a strong reputation within its sector, an established customer base and a history of product innovation. These strengths, together with continued focus on operational efficiency and product development, position the Group well to benefit when market conditions improve.

We continue to farm the agricultural land with the Claydon system which is deemed the most cost effective way on our soil type to increase yield and reduce cost. The SFI (Sustainable Farming Incentive) has been utilised to the maximum possible extent to which we can whilst still growing crops. There is more work to be done to achieve the payment but we are getting paid from the government to plant cover crops, catch crops, direct drill and plant a companion crop equating up to £370/Ha.


Claydon Family Holdings Limited (Registered number: 09686568)

Group Strategic Report
for the Year Ended 31 October 2025

PRINCIPAL RISKS AND UNCERTAINTIES
During the course of its business the main trading company of the group. Claydon Yield-o-Meter Ltd is exposed to relatively low levels of financial risks which are dealt with in the next section.

In regards to the agricultural side of the group, unfortunately agriculture has many risks primarily including the weather which has huge impacts on crop yields, commodity prices, currency strength, staffing and labour, input and machinery prices/costs too. It is also an industry that is rarely able to do anything to enhance the price of its product which is defined by the commodities market. Fortunately for Claydon Family Holdings the farm is run using Claydon equipment which offers a considerably lower cost of establishing crops than the majority of other systems out there. The system has proven over 2 decades to also maintain yields above the majority of systems out there too. As the limited company CFH and the partnership ETC are both owned and run by Claydon family members the payroll is kept very low too, significantly reducing risks compared to other businesses in the sector.

Other risks include but are not limited to the failure to comply with legislative and regulatory requirements including environmental and litigation failures, business continuity and the actions of customers and competitors. The Group has implemented risk controls and loss mitigation plans but cannot give absolute assurance that such procedures will be effective in identifying or controlling each of the operational risks faced by the Group.

FINANCIAL RISK MANAGEMENT POLICIES
The overall aim of the group financial risk management policy is to minimise potential adverse effects on financial performance and net assets. In the course of the business, the group is exposed primarily to foreign exchange risk, liquidity risk and credit risk. Interest rate is not considered significant as the group does not have any liabilities that accrue significant interest and interest income on bank deposits is not material.

The group manages the principal financial risk within policies and operating parameters approved by the Board of Directors. The group does not enter into speculative transactions.

i) Foreign currency risk
The group operates domestically and overseas. The group does hedge certain cash flows when the directors believe this to be appropriate.

ii) Liquidity risk
The group's policy on liquidity risk is to ensure that sufficient cash is available to fund on-going operations without the need to carry significant net debt. Where appropriate financing can be negotiated, assets may be purchased under finance lease agreement. The extent of this financing is not considered material.

iii) Credit risk
Credit risk arises on financial instruments such as trade receivables. Policies and procedures exist to ensure that
customers have an appropriate credit history. Machinery is generally not released to customers until payment is received in full. Overall, the group considers that it is not exposed to a significant amount of credit risk.

OUTLOOK AHEAD
Management are focused on continued product development and identifying new products and markets in which to trade.

ON BEHALF OF THE BOARD:





O Claydon - Director


30 July 2026

Claydon Family Holdings Limited (Registered number: 09686568)

Report of the Directors
for the Year Ended 31 October 2025

The directors present their report with the financial statements of the company and the group for the year ended 31 October 2025.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of the manufacture and sale of specialised agricultural machinery to the farming industry.

DIVIDENDS
The total distribution of dividends for the year ended 31 October 2025 will be £ 148,800 .

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 November 2024 to the date of this report.

J Claydon
O Claydon
S Claydon
D Claydon

DISCLOSURE IN THE STRATEGIC REPORT
The group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the director's report. It has done so in respect of principal risks and uncertainties.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Claydon Family Holdings Limited (Registered number: 09686568)

Report of the Directors
for the Year Ended 31 October 2025


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

ON BEHALF OF THE BOARD:





O Claydon - Director


30 July 2026

Report of the Independent Auditors to the Members of
Claydon Family Holdings Limited

Opinion
We have audited the financial statements of Claydon Family Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 October 2025 and of the group's loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Claydon Family Holdings Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

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

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach was as follows:

We obtained an understanding of the legal and regulatory frameworks that are applicable to the group and determined that the most significant frameworks which are directly relevant to specific assertions in the financial statements are those that related to the reporting framework (FRS 102 and Companies Act 2006).

In addition, we concluded that there are certain significant laws and regulations which may have an effect on the determination of the amounts and disclosures in the financial statements being those relating to the environment, occupational health and safety.

We obtained an understanding to how the group is complying with those frameworks by making enquiries of management and those responsible for legal and compliance procedures. We corroborated our enquiries through correspondence with management and a review of any correspondence received from regulatory bodies.

We assessed the susceptivity of the group's financial statements to material misstatement, including how fraud might occur by meeting with management from various parts of the business to understand the systems and controls of the group.

Based on our understanding we designed our audit procedures to identify non-compliance with such laws and regulations identified in the paragraphs above. Our procedures involved; journal entry testing; focusing on manual journals and journals indicating large or unusual transactions based on our understanding of the business; enquiries of management and focused testing in relation to revenue and management override.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Claydon Family Holdings Limited


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




Kristi Johnson ACA CTA (Senior Statutory Auditor)
for and on behalf of Hardcastle Burton LLP
Lake House
Market Hill
Royston
Hertfordshire
SG8 9JN

30 July 2026

Claydon Family Holdings Limited (Registered number: 09686568)

Consolidated
Income Statement
for the Year Ended 31 October 2025

31.10.25 31.10.24
Notes £    £   

TURNOVER 3 8,942,332 14,210,062

Cost of sales 6,172,048 8,873,365
GROSS PROFIT 2,770,284 5,336,697

Administrative expenses 3,032,326 2,868,316
(262,042 ) 2,468,381

Other operating income 9,285 12,462
OPERATING (LOSS)/PROFIT 5 (252,757 ) 2,480,843

Interest receivable and similar income 39,920 3,946
(212,837 ) 2,484,789

Interest payable and similar expenses 6 72,423 95,327
(LOSS)/PROFIT BEFORE TAXATION (285,260 ) 2,389,462

Tax on (loss)/profit 7 (2,985 ) 611,102
(LOSS)/PROFIT FOR THE FINANCIAL
YEAR

(282,275

)

1,778,360
(Loss)/profit attributable to:
Owners of the parent (282,275 ) 1,778,360

Claydon Family Holdings Limited (Registered number: 09686568)

Consolidated
Other Comprehensive Income
for the Year Ended 31 October 2025

31.10.25 31.10.24
Notes £    £   

(LOSS)/PROFIT FOR THE YEAR (282,275 ) 1,778,360


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

(282,275

)

1,778,360

Total comprehensive income attributable to:
Owners of the parent (282,275 ) 1,778,360

Claydon Family Holdings Limited (Registered number: 09686568)

Consolidated Balance Sheet
31 October 2025

31.10.25 31.10.24
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 4,987,540 5,136,079
Investments 12 - -
4,987,540 5,136,079

CURRENT ASSETS
Stocks 13 4,744,178 5,379,330
Debtors 14 1,276,658 1,434,020
Cash at bank and in hand 2,156,107 2,946,042
8,176,943 9,759,392
CREDITORS
Amounts falling due within one year 15 1,245,788 2,256,529
NET CURRENT ASSETS 6,931,155 7,502,863
TOTAL ASSETS LESS CURRENT
LIABILITIES

11,918,695

12,638,942

CREDITORS
Amounts falling due after more than one
year

16

(1,034,514

)

(1,209,516

)

PROVISIONS FOR LIABILITIES 20 (202,485 ) (316,655 )
NET ASSETS 10,681,696 11,112,771

CAPITAL AND RESERVES
Called up share capital 21 160 160
Capital redemption reserve 22 40 40
Retained earnings 22 10,681,496 11,112,571
SHAREHOLDERS' FUNDS 10,681,696 11,112,771

The financial statements were approved by the Board of Directors and authorised for issue on 30 July 2026 and were signed on its behalf by:





O Claydon - Director


Claydon Family Holdings Limited (Registered number: 09686568)

Company Balance Sheet
31 October 2025

31.10.25 31.10.24
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 4,539,065 2,773,951
Investments 12 200 200
4,539,265 2,774,151

CURRENT ASSETS
Stocks 13 81,545 78,831
Debtors 14 380,921 102,571
Cash at bank 219,729 280,876
682,195 462,278
CREDITORS
Amounts falling due within one year 15 94,151 59,576
NET CURRENT ASSETS 588,044 402,702
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,127,309

3,176,853

CAPITAL AND RESERVES
Called up share capital 21 160 160
Capital redemption reserve 22 40 40
Retained earnings 22 5,127,109 3,176,653
SHAREHOLDERS' FUNDS 5,127,309 3,176,853

Company's profit for the financial year 2,099,256 187,890

The financial statements were approved by the Board of Directors and authorised for issue on 30 July 2026 and were signed on its behalf by:





O Claydon - Director


Claydon Family Holdings Limited (Registered number: 09686568)

Consolidated Statement of Changes in Equity
for the Year Ended 31 October 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 November 2023 200 10,490,211 - 10,490,411

Changes in equity
Company purchase of own shares (40 ) (1,000,000 ) 40 (1,000,000 )
Dividends - (156,000 ) - (156,000 )
Total comprehensive income - 1,778,360 - 1,778,360
Balance at 31 October 2024 160 11,112,571 40 11,112,771

Changes in equity
Dividends - (148,800 ) - (148,800 )
Total comprehensive income - (282,275 ) - (282,275 )
Balance at 31 October 2025 160 10,681,496 40 10,681,696

Claydon Family Holdings Limited (Registered number: 09686568)

Company Statement of Changes in Equity
for the Year Ended 31 October 2025

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 November 2023 200 4,144,763 - 4,144,963

Changes in equity
Company purchase of own shares (40 ) (1,000,000 ) 40 (1,000,000 )
Dividends - (156,000 ) - (156,000 )
Total comprehensive income - 187,890 - 187,890
Balance at 31 October 2024 160 3,176,653 40 3,176,853

Changes in equity
Dividends - (148,800 ) - (148,800 )
Total comprehensive income - 2,099,256 - 2,099,256
Balance at 31 October 2025 160 5,127,109 40 5,127,309

Claydon Family Holdings Limited (Registered number: 09686568)

Consolidated Cash Flow Statement
for the Year Ended 31 October 2025

31.10.25 31.10.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 160,618 3,061,843
Interest paid (65,694 ) (88,445 )
Interest element of hire purchase payments
paid

(6,729

)

(6,882

)
Loss/(gain) on foreign exchange (176,520 ) 211,909
Tax paid (280,076 ) (679,085 )
Net cash from operating activities (368,401 ) 2,499,340

Cash flows from investing activities
Purchase of tangible fixed assets (91,900 ) (555,159 )
Sale of tangible fixed assets 70,656 77,277
Interest received 39,920 3,946
Net cash from investing activities 18,676 (473,936 )

Cash flows from financing activities
Loan repayments in year (133,820 ) (136,122 )
New HP loans in year - 37,343
HP repayments in year (36,982 ) (35,427 )
Amount introduced by directors 201,500 120,000
Amount withdrawn by directors (322,115 ) (190,837 )
Company purchase of own shares - (1,000,000 )
Equity dividends paid (148,800 ) (156,000 )
Net cash from financing activities (440,217 ) (1,361,043 )

(Decrease)/increase in cash and cash equivalents (789,942 ) 664,361
Cash and cash equivalents at beginning of
year

2

2,945,924

2,281,563

Cash and cash equivalents at end of year 2 2,155,982 2,945,924

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 October 2025

1. RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.10.25 31.10.24
£    £   
(Loss)/profit before taxation (285,260 ) 2,389,462
Depreciation charges 191,097 212,633
Profit on disposal of fixed assets (21,314 ) (16,658 )
Loss/(gain) on foreign exchange 176,520 (211,909 )
Finance costs 72,423 95,327
Finance income (39,920 ) (3,946 )
93,546 2,464,909
Decrease in stocks 635,152 447,717
Decrease in trade and other debtors 230,831 174,321
Decrease in trade and other creditors (798,911 ) (25,104 )
Cash generated from operations 160,618 3,061,843

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 October 2025
31.10.25 1.11.24
£    £   
Cash and cash equivalents 2,156,107 2,946,042
Bank overdrafts (125 ) (118 )
2,155,982 2,945,924
Year ended 31 October 2024
31.10.24 1.11.23
£    £   
Cash and cash equivalents 2,946,042 2,281,687
Bank overdrafts (118 ) (124 )
2,945,924 2,281,563


Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 October 2025

3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.11.24 Cash flow At 31.10.25
£    £    £   
Net cash
Cash at bank and in hand 2,946,042 (789,935 ) 2,156,107
Bank overdrafts (118 ) (7 ) (125 )
2,945,924 (789,942 ) 2,155,982
Debt
Finance leases (110,239 ) 36,982 (73,257 )
Debts falling due within 1 year (139,264 ) (4,200 ) (143,464 )
Debts falling due after 1 year (1,136,259 ) 138,020 (998,239 )
(1,385,762 ) 170,802 (1,214,960 )
Total 1,560,162 (619,140 ) 941,022

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements
for the Year Ended 31 October 2025

1. STATUTORY INFORMATION

Claydon Family Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been 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. The financial statements have been prepared under the historical cost convention.

Going concern
The directors have prepared cash flow forecasts and projections covering a period of at least 12 months from the date of approval of these financial statements. These forecasts indicate that the group will have sufficient financial resources and liquidity to meet its obligations as they fall due throughout the forecast period.

In preparing these forecasts, the directors have considered the group's current trading performance, available cash resources and reasonably foreseeable downside scenarios. The forecasts demonstrate that adequate funds are expected to be available to enable the group to continue trading and to meet its liabilities as they fall due.

Basis of consolidation
Acquisition accounting is used to account for the subsidiaries of the Group. Identifiable assets and liabilities of the entities acquired are measured initially in the consolidated balance sheet at their fair value at the date of acquisition. The results and cash flows of acquired entities are brought into the group accounts only from the date of acquisition. The difference between the fair value of the net identifiable assets acquired and the fair value of the purchase consideration is goodwill.

Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that effect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. The nature of estimation means that actual outcomes could differ from those estimates. The following judgements have had a significant effect on amounts recognised in the financial statements:

a) The warranty provision included in the accounts is estimated on a monthly basis using the total revenue of wholegood stock and historical warranty cost data. The current years' warranty expense is compared to the previous years' provision to aid management in applying the most appropriate rate possible.

b) The annual depreciation charge for all assets is sensitive to changes in the estimated useful economic
lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually.

c) A stock provision is made for slow moving stock. Where the stock provision does not adequately write down the value of certain parts and machines an additional provision is made.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Turnover
Turnover is stated net of VAT and trade discounts. Turnover from the sale of goods is recognised when the goods are physically delivered to the customer. Where payments are received from customers in advance of the delivery of goods, the amounts recorded as deferred income and included as part of creditors due within one year.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold land - No depreciation
Improvements to property - No depreciation
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on cost
Computer equipment - 50% on cost

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

No depreciation is provided on freehold property and improvements to property. This is due to the residual value of the buildings being considered to be not less than current net book value having regard to them being self-built and receiving continued refurbishment works as required in forthcoming years.

Land is not depreciated as it is considered to have an indefinite useful life.

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

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

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

A stock provision is provided in the accounts against the total valuation of parts stock on a monthly basis. If this provision does not adequately write down the value of certain parts to the correct value, an additional impairment is included in the accounts to ensure that all line items are held at the lower of cost and net realisable value. The rate of this provision is reviewed by management as appropriate.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

Basic financial assets
Basic financial assets, which include debtors, 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.

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

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3. TURNOVER

The turnover and loss (2024 - profit) before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

31.10.25 31.10.24
£    £   
United Kingdom 2,577,164 5,581,716
Europe 6,356,025 8,567,867
Asia 1,018 57,846
Oceania 8,125 2,633
8,942,332 14,210,062

4. EMPLOYEES AND DIRECTORS
31.10.25 31.10.24
£    £   
Wages and salaries 2,212,915 2,634,897
Social security costs 289,061 266,842
Other pension costs 196,090 197,990
2,698,066 3,099,729

The average number of employees during the year was as follows:
31.10.25 31.10.24

Management 2 2
Production 48 51
Administration 16 22
66 75

The average number of employees by undertakings that were proportionately consolidated during the year was NIL (2024 - NIL).

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

4. EMPLOYEES AND DIRECTORS - continued

31.10.25 31.10.24
£    £   
Directors' remuneration 118,614 108,347
Directors' pension contributions to money purchase schemes 3,660 8,160

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

5. OPERATING (LOSS)/PROFIT

The operating loss (2024 - operating profit) is stated after charging/(crediting):

31.10.25 31.10.24
£    £   
Hire of plant and machinery 13,170 40,778
Other operating leases 10,497 10,500
Depreciation - owned assets 152,408 174,750
Depreciation - assets on hire purchase contracts 38,689 37,883
Profit on disposal of fixed assets (21,314 ) (16,658 )
Auditors' remuneration 42,150 42,285
Foreign exchange differences 176,520 (211,909 )

6. INTEREST PAYABLE AND SIMILAR EXPENSES
31.10.25 31.10.24
£    £   
Bank loan interest 54,500 64,860
Other interest and charges 11,194 18,040
HMRC interest - 5,545
Hire purchase 6,729 6,882
72,423 95,327

7. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the loss for the year was as follows:
31.10.25 31.10.24
£    £   
Current tax:
UK corporation tax 28,605 590,606

Deferred tax (31,590 ) 20,496
Tax on (loss)/profit (2,985 ) 611,102

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

7. TAXATION - continued

Reconciliation of total tax (credit)/charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.10.25 31.10.24
£    £   
(Loss)/profit before tax (285,260 ) 2,389,462
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of
25 % (2024 - 25 %)

(71,315

)

597,366

Effects of:
Expenses not deductible for tax purposes 59,005 12,684
Adjustments to tax charge in respect of previous periods 9,065 -


Foreign taxes 260 1,052
Total tax (credit)/charge (2,985 ) 611,102

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


9. DIVIDENDS
31.10.25 31.10.24
£    £   
Ordinary shares of £1 each
Final 148,800 156,000

10. PERSONAL GUARANTEE

J Claydon, a director and F Claydon, a related party have provided personal guarantees to the value of £2.5m as security against the bank borrowings.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

11. TANGIBLE FIXED ASSETS

Group
Improvements
Freehold to Plant and
land property machinery
£    £    £   
COST
At 1 November 2024 2,773,951 1,765,114 1,399,817
Additions - - 90,050
Disposals - - (239,253 )
Reclassification/transfer 1,765,114 (1,765,114 ) -
At 31 October 2025 4,539,065 - 1,250,614
DEPRECIATION
At 1 November 2024 - - 944,733
Charge for year - - 141,261
Eliminated on disposal - - (190,359 )
At 31 October 2025 - - 895,635
NET BOOK VALUE
At 31 October 2025 4,539,065 - 354,979
At 31 October 2024 2,773,951 1,765,114 455,084

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 November 2024 73,795 266,171 45,949 6,324,797
Additions 1,849 - - 91,899
Disposals (10,011 ) - (17,759 ) (267,023 )
Reclassification/transfer - - - -
At 31 October 2025 65,633 266,171 28,190 6,149,673
DEPRECIATION
At 1 November 2024 52,413 151,616 39,956 1,188,718
Charge for year 5,458 39,288 5,090 191,097
Eliminated on disposal (9,686 ) - (17,637 ) (217,682 )
At 31 October 2025 48,185 190,904 27,409 1,162,133
NET BOOK VALUE
At 31 October 2025 17,448 75,267 781 4,987,540
At 31 October 2024 21,382 114,555 5,993 5,136,079

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

11. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 November 2024
and 31 October 2025 154,755
DEPRECIATION
At 1 November 2024 41,845
Charge for year 38,689
At 31 October 2025 80,534
NET BOOK VALUE
At 31 October 2025 74,221
At 31 October 2024 112,910

Company
Freehold
land
£   
COST
At 1 November 2024 2,773,951
Additions 1,765,114
At 31 October 2025 4,539,065
NET BOOK VALUE
At 31 October 2025 4,539,065
At 31 October 2024 2,773,951

12. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 November 2024
and 31 October 2025 200
NET BOOK VALUE
At 31 October 2025 200
At 31 October 2024 200

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

12. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Claydon Yield-O-Meter Ltd
Registered office: Gaines Hall, Attleton Green, Wickhambrook, Newmarket, Suffolk, CB8 8YA
Nature of business: Manufacture & sale of agricultural machinery
%
Class of shares: holding
Ordinary 100.00

CLAYDON S.A.R.L
Registered office: 18 Rue Gambetta, 95880 Enghien-Les-Bains, France
Nature of business: Wholesale trade of agricultural equipment
%
Class of shares: holding
Ordinary 100.00


13. STOCKS

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Valuation 81,545 78,831 81,545 78,831
Raw materials 3,110,159 3,765,828 - -
Work-in-progress 482,916 549,950 - -
Finished goods 1,069,558 984,721 - -
4,744,178 5,379,330 81,545 78,831

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Trade debtors 446,729 806,971 - -
Owed by related undertakings 52,700 - - -
Amounts owed by group undertakings - - 205,937 -
Other debtors 311,911 417,061 167,726 64,402
Tax 73,469 - - -
VAT 170,268 2,442 6,629 2,442
Prepayments and accrued income 221,581 207,546 629 35,727
1,276,658 1,434,020 380,921 102,571

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.10.25 31.10.24 31.10.25 31.10.24
£    £    £    £   
Bank loans and overdrafts (see note 17) 143,589 139,382 - -
Hire purchase contracts (see note 18) 36,982 36,982 - -
Trade creditors 432,110 776,667 17,239 34,536
Tax 63,232 241,235 62,712 10,840
Social security and other taxes 68,880 288,459 - -
Other creditors 145,540 231,056 - -
Directors' current accounts 177,833 298,449 - -
Accruals and deferred income 177,622 244,299 14,200 14,200
1,245,788 2,256,529 94,151 59,576

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
31.10.25 31.10.24
£    £   
Bank loans (see note 17) 998,239 1,136,259
Hire purchase contracts (see note 18) 36,275 73,257
1,034,514 1,209,516

During the year, the Group breached an EBITDA covenant attached to its borrowing facilities with Barclays Bank, which gives Barclays Bank the contractual right to demand immediate repayment of the outstanding balances. Subsequent correspondence with Barclays Bank following the year end has confirmed that Barclays Bank does not intend to exercise this right and, accordingly, the borrowings continue to be classified in accordance with their existing repayment terms.

17. LOANS

An analysis of the maturity of loans is given below:

Group
31.10.25 31.10.24
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 125 118
Bank loans 143,464 139,264
143,589 139,382
Amounts falling due between two and five years:
Bank loans - 2-5 years 609,090 590,631
Amounts falling due in more than five years:
Repayable by instalments
Bank loans due after 5 years 389,149 545,628

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
31.10.25 31.10.24
£    £   
Net obligations repayable:
Within one year 36,982 36,982
Between one and five years 36,275 73,257
73,257 110,239

Group
Non-cancellable
operating leases
31.10.25 31.10.24
£    £   
Within one year 7,664 7,664
Between one and five years 1,471 9,135
9,135 16,799

19. SECURED DEBTS

The following secured debts are included within creditors:

Group
31.10.25 31.10.24
£    £   
Bank loans 1,141,703 1,275,523
Hire purchase contracts 73,257 110,239
1,214,960 1,385,762

The group has a fixed rate basis term loan with Barclays Bank. The loan incurs a fixed interest rate of 3.57% per annum and is to be repaid over 10 years with 120 monthly instalments. The bank loan is secured by land owned by Claydon Family Holdings Limited. A cross guarantee and debenture between Claydon Yield-O-Meter Limited and Claydon Family Holdings is in place.

The group also has a variable rate term loan with Barclays Bank. The interest is to be paid monthly and is calculated as 2% per annum above the base rate. The loan is to be repaid over 10 years.

During the year, the Group breached an EBITDA covenant attached to its borrowing facilities with Barclays Bank, which gives Barclays Bank the contractual right to demand immediate repayment of the outstanding balances. Subsequent correspondence with Barclays Bank following the year end has confirmed that Barclays Bank does not intend to exercise this right and, accordingly, the borrowings continue to be classified in accordance with their existing repayment terms.

The loans are secured against the land owned by the parent company. All charges are registered and viewable on Companies House.

Hire purchase liabilities are secured by the individual asset to which the hire purchase liabilities relate.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

20. PROVISIONS FOR LIABILITIES

Group
31.10.25 31.10.24
£    £   
Deferred tax
Accelerated capital allowances 93,736 125,326

Other provisions 108,749 191,329

Aggregate amounts 202,485 316,655

Group
Deferred Other
tax provisions
£    £   
Balance at 1 November 2024 125,326 191,329
Utilised during year (31,590 ) (82,580 )
Balance at 31 October 2025 93,736 108,749

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.10.25 31.10.24
value: £    £   
NIL Ordinary £1 - 160
(31.10.24 - 160
)
57 Ordinary A £1 57 -
35 Ordinary B £1 35 -
50 Ordinary C £1 50 -
18 Ordinary D £1 18 -
160 160

During the year, the Ordinary shares were redesignated to Ordinary A Shares, Ordinary B Shares, Ordinary C Shares and the Ordinary D Shares shall each be treated as separate classes of shares that shall rank pari passu in all respects save that the Company may at the directors' discretion declare and pay dividends on each class of shares at different rates per share, including paying a dividend on one class of share but none on another class of share.

Claydon Family Holdings Limited (Registered number: 09686568)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 October 2025

22. RESERVES

Group
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 November 2024 11,112,571 40 11,112,611
Deficit for the year (282,275 ) (282,275 )
Dividends (148,800 ) (148,800 )
At 31 October 2025 10,681,496 40 10,681,536

Company
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 November 2024 3,176,653 40 3,176,693
Profit for the year 2,099,256 2,099,256
Dividends (148,800 ) (148,800 )
At 31 October 2025 5,127,109 40 5,127,149


23. PENSION COMMITMENTS

The pension cost charge represents contributions payable by the company to the fund and amounted to £196,090 (2024: £197,990). At the end of the year 31 October 2025 there was a balance of £17,389 (2024: £37,187) outstanding to be paid.

24. RELATED PARTY DISCLOSURES

At the balance sheet date the directors of the group were owed a total of £177,834 (2024: £298,449) from the group. No interest is charged on the loans to directors and are repayable on demand.

During the year ended 31 October 2025, the group made sales of £8,688 and purchases of £19,785 respectively to and from ET Claydon and Sons (2024: £1,394 and £134,453). It provided management services to ET Claydon and Sons charging £45,000 (2024: £45,000). At the year end £151,853 (2024: £109,402) was outstanding.

Included within debtors is a loan of £52,700 (2024: £Nil) due from a trust associated with the directors. The loan is interest-free and repayable on demand.

No compensation was paid to Key Management Personnel other than disclosed in note 4

25. POST BALANCE SHEET EVENTS

On 24 November 2025, subsequent to the year-end, J Claydon transferred 37 shares, of which 5 were transferred to D Claydon, 6 to S Claydon, 6 to O Claydon, and 20 to JTC Claydon 2025 Settlement. In addition, D Claydon transferred 20 shares to DM Claydon 2025 Settlement. No consideration was afforded for each transfer.

26. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is the Claydon family.