Company registration number 15800307 (England and Wales)
EXCELSIOR FOODS LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
EXCELSIOR FOODS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
EXCELSIOR FOODS LIMITED
BALANCE SHEET
AS AT 30 JUNE 2025
30 June 2025
- 1 -
2025
Notes
£
£
Fixed assets
Tangible assets
3
2,301,996
Current assets
Debtors
4
724,107
Cash at bank and in hand
18,397
742,504
Creditors: amounts falling due within one year
5
(310,060)
Net current assets
432,444
Total assets less current liabilities
2,734,440
Creditors: amounts falling due after more than one year
6
(787,167)
Provisions for liabilities
(487,476)
Net assets
1,459,797
Capital and reserves
Called up share capital
100
Revaluation reserve
8
1,463,961
Profit and loss reserves
(4,264)
Total equity
1,459,797
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 30 July 2026 and are signed on its behalf by:
Mr R McMahon
Director
Company registration number 15800307 (England and Wales)
EXCELSIOR FOODS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2025
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Period ended 30 June 2025:
Loss
-
-
(4,264)
(4,264)
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,943,038
-
1,943,038
Tax relating to other comprehensive income
-
(479,077)
(479,077)
Total comprehensive income
-
1,463,961
(4,264)
1,459,697
Issue of share capital
100
-
-
100
Balance at 30 June 2025
100
1,463,961
(4,264)
1,459,797
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information
Excelsior Foods Limited is a private company limited by shares incorporated in England and Wales. The registered office is Knighton, Adbaston, Stafford, Staffordshire, United Kingdom, ST20 0QJ.
1.1
Reporting period
The Company was incorporated on 24 June 2024. These financial statements have been prepared for the period from incorporation on 24 June 2024 to 30 June 2025. This is the Company's first accounting period.
Comparative figures have not been presented as these are the first financial statements prepared by the Company.
1.2
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 the revaluation of freehold properties. The principal accounting policies adopted are set out below.
1.3
Going concern
The financial statements have been prepared on a going concern basis. The directors have considered the company's financial position, including its cash resources, forecast trading performance and the nature of its operations, and have concluded that the company will be able to meet its liabilities as they fall due for a period of at least twelve months from the date of approval of these financial statements.true
In making this assessment, the directors have given consideration to the company's trading relationship with it's related party customer, which operates under a formal transfer pricing arrangement ensuring minimum levels of profitability. Whilst the company reported a small loss after tax for the period, a profit before tax was made and it maintains a positive net current asset position and had cash reserves of £18,397 at the balance sheet date. The company has no external borrowings or third-party debt obligations. Post year-end trading has continued at consistent levels and the directors are not aware of any factors that would adversely impact the company's ability to continue as a going concern.
Accordingly, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and have therefore continued to adopt the going concern basis of accounting in preparing the financial statements
1.4
Revenue
Revenue represents amounts receivable for storage and labelling services provided to customers during the year, excluding value added tax.
Revenue is recognised over time as the storage services are provided to customers, based on the period for which storage space is occupied. Revenue received in advance is deferred and recognised in the profit and loss account over the period to which the services relate.
Revenue is measured at the fair value of the consideration received or receivable, net of discounts and rebates.
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
1.5
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
Land - Nil, Buildings - 50 years straight line
Plant and equipment
3 years straight line
Fixtures and fittings
5 years straight line
Computers
3 years straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.
Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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.
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.
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with 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.
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 company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
Equity instruments
Equity instruments issued by the company 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 company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 6 -
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 company’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 when the company has 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.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2
Employees
The average monthly number of persons (including directors) employed by the company during the period was:
2025
Number
Total
7
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
- 7 -
3
Tangible fixed assets
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
£
Cost or valuation
At 24 June 2024
Additions
60,587
83,693
210,791
53,486
15,550
424,107
Revaluation
1,943,038
1,943,038
At 30 June 2025
2,003,625
83,693
210,791
53,486
15,550
2,367,145
Depreciation and impairment
At 24 June 2024
Depreciation charged in the period
26,711
32,731
1,938
3,769
65,149
At 30 June 2025
26,711
32,731
1,938
3,769
65,149
Carrying amount
At 30 June 2025
1,976,914
83,693
178,060
51,548
11,781
2,301,996
Land and buildings with a carrying amount of £1,976,914 were revalued at 29 October 2024 by Sanderson Weatherall, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Land and buildings
2025
£
Cost
60,587
4
Debtors
2025
Amounts falling due within one year:
£
Trade debtors
630,654
Amounts owed by group undertakings
100
Other debtors
93,353
724,107
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
- 8 -
5
Creditors: amounts falling due within one year
2025
£
Trade creditors
207,874
Taxation and social security
69,790
Other creditors
32,396
310,060
6
Creditors: amounts falling due after more than one year
2025
£
Amounts owed to group undertakings
787,167
Amounts owed to group undertakings relate to the company's parent undertaking. The balances are unsecured, interest free and repayable on demand.
7
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
2025
Balances:
£
Accelerated capital allowances
8,399
Revaluations
479,077
487,476
2025
Movements in the period:
£
Liability at 24 June 2024
-
Charge to profit or loss
8,399
Charge to equity
479,077
Liability at 30 June 2025
487,476
Deferred tax has been recognised in respect of timing differences arising on the revaluation of the company’s freehold property. The deferred tax liability recognised directly in equity in respect of the revaluation surplus is £479,077.
The deferred tax liability has been measured using the tax rates substantively enacted at the reporting date that are expected to apply when the timing difference reverses.
EXCELSIOR FOODS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2025
- 9 -
8
Revaluation reserve
2025
£
At the beginning of the period
Revaluation surplus arising in the period
1,943,038
Deferred tax on revaluation of tangible assets
(479,077)
At the end of the period
1,463,961
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report was unqualified.
Senior Statutory Auditor:
Jenny McCabe FCA
Statutory Auditor:
MHA
Date of audit report:
31 July 2026
10
Related party transactions
The company is a wholly owned subsidiary of Greenwood Foods Limited and in accordance with paragraph 33.1A of FRS102 is therefore not required to disclose transactions with that company and its fellow subsidiaries.
11
Parent company
The directors consider the ultimate parent undertaking to be Greenwood Foods Limited, a company incorporated in Isle of Man. Consolidated financial statements are not publicly available under the Isle of Man Companies Act 2006.