Caseware UK (AP4) 2025.0.111 2025.0.111 2024-05-01false2024-01-01Holding company11falsefalsefalse 11066469 2024-01-01 2024-12-29 11066469 2022-12-26 2023-12-31 11066469 2024-12-29 11066469 2023-12-31 11066469 2022-12-26 11066469 1 2024-01-01 2024-12-29 11066469 d:Director1 2024-01-01 2024-12-29 11066469 d:Director2 2024-01-01 2024-12-29 11066469 d:Director2 2024-12-29 11066469 d:Director3 2024-01-01 2024-12-29 11066469 d:RegisteredOffice 2024-01-01 2024-12-29 11066469 c:Buildings c:ShortLeaseholdAssets 2024-01-01 2024-12-29 11066469 c:FurnitureFittings 2024-01-01 2024-12-29 11066469 c:ComputerEquipment 2024-01-01 2024-12-29 11066469 c:OtherPropertyPlantEquipment 2024-01-01 2024-12-29 11066469 c:Goodwill 2024-01-01 2024-12-29 11066469 c:CurrentFinancialInstruments 2024-12-29 11066469 c:CurrentFinancialInstruments 2023-12-31 11066469 c:Non-currentFinancialInstruments 2024-12-29 11066469 c:Non-currentFinancialInstruments 2023-12-31 11066469 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-29 11066469 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 11066469 c:Non-currentFinancialInstruments c:AfterOneYear 2024-12-29 11066469 c:Non-currentFinancialInstruments c:AfterOneYear 2023-12-31 11066469 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-12-29 11066469 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2023-12-31 11066469 c:ShareCapital 2024-12-29 11066469 c:ShareCapital 2023-12-31 11066469 c:ShareCapital 2022-12-26 11066469 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-29 11066469 c:RetainedEarningsAccumulatedLosses 2024-12-29 11066469 c:RetainedEarningsAccumulatedLosses 2022-12-26 2023-12-31 11066469 c:RetainedEarningsAccumulatedLosses 2023-12-31 11066469 c:RetainedEarningsAccumulatedLosses 2022-12-26 11066469 d:OrdinaryShareClass1 2024-01-01 2024-12-29 11066469 d:OrdinaryShareClass1 2024-12-29 11066469 d:OrdinaryShareClass1 2023-12-31 11066469 d:FRS102 2024-01-01 2024-12-29 11066469 d:Audited 2024-01-01 2024-12-29 11066469 d:FullAccounts 2024-01-01 2024-12-29 11066469 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-29 11066469 c:Subsidiary1 2024-12-29 11066469 c:Subsidiary1 2024-01-01 2024-12-29 11066469 c:Subsidiary1 1 2024-01-01 2024-12-29 11066469 c:Subsidiary2 2024-12-29 11066469 c:Subsidiary2 2024-01-01 2024-12-29 11066469 c:Subsidiary2 1 2024-01-01 2024-12-29 11066469 c:Subsidiary3 2024-12-29 11066469 c:Subsidiary3 2024-01-01 2024-12-29 11066469 c:Subsidiary3 1 2024-01-01 2024-12-29 11066469 c:Subsidiary4 2024-12-29 11066469 c:Subsidiary4 2024-01-01 2024-12-29 11066469 c:Subsidiary4 1 2024-01-01 2024-12-29 11066469 c:Subsidiary5 2024-12-29 11066469 c:Subsidiary5 2024-01-01 2024-12-29 11066469 c:Subsidiary5 1 2024-01-01 2024-12-29 11066469 d:Consolidated 2024-12-29 11066469 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-29 11066469 c:AcceleratedTaxDepreciationDeferredTax 2024-12-29 11066469 c:AcceleratedTaxDepreciationDeferredTax 2023-12-31 11066469 c:RetirementBenefitObligationsDeferredTax 2024-12-29 11066469 c:RetirementBenefitObligationsDeferredTax 2023-12-31 11066469 c:OtherDeferredTax 2024-12-29 11066469 c:OtherDeferredTax 2023-12-31 11066469 2 2024-01-01 2024-12-29 11066469 4 2024-01-01 2024-12-29 11066469 6 2024-01-01 2024-12-29 11066469 e:PoundSterling 2024-01-01 2024-12-29 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 11066469










Broadgate 1960 Company Limited










Annual Report and Financial Statements

For the period ended 29 December 2024

 
Broadgate 1960 Company Limited
 

Company Information


Directors
Menoshi Shina 
Ryan Fox 
Sheila Geraghty 




Registered number
11066469



Registered office
The Drapery
Kingston Hall Road

Kingston Upon Thames

England

KT1 2BQ




Independent auditors
Kreston Reeves Audit LLP
Statutory Auditor

2nd Floor

168 Shoreditch High Street

London

E1 6RA





 
Broadgate 1960 Company Limited
 

Contents



Page
Group Strategic Report
1 - 6
Directors' Report
7 - 9
Independent Auditors' Report
10 - 13
Consolidated Statement of Comprehensive Income
14
Consolidated Balance Sheet
15
Company Balance Sheet
16
Consolidated Statement of Changes in Equity
17
Company Statement of Changes in Equity
18
Consolidated Statement of Cash Flows
19
Notes to the Financial Statements
20 - 43


 
Broadgate 1960 Company Limited
 

Group Strategic Report
For the period ended 29 December 2024

Strategic report
 
The Directors present their strategic report together with the audited financial statements for the 52 week period ended 29 December 2024.

Note that prior year results covered a 53-week period, but a 52-week equivalent was also given. For the purposes of like-for-like comparisons against previous year, the Company will refer to last year results as the 52-week period ended 24 December 2023, as well as the 53-week period ended 31 December 2023.

Principal activities
 
The principal activity of the group is an investment holding company which owns two retail brands Crew Clothing "Crew", Saltrock Surfwear "Saltrock" and this year also acquired the license to Ben Sherman “BSI Apparel”. Crew is the go-to British smart casual lifestyle brand. The principal activity here is to create high quality men’s, women’s and children's clothing, shoes and accessories, for sale through retail stores, website, third parties and wholesale accounts. Saltrock offers high quality outdoors inspired men's, women's and children clothing and accessories for sale through its own retail stores, online and wholesale channels.  Finally, Ben Sherman is a quintessentially British lifestyle brand selling men’s clothing and accessories for sale through retail stores, ecommerce website and wholesale accounts.

Business Review and Key Performance Indicators
 
ole535f.png

Comparing 52-week figures, turnover increased by +15% to the year ended 29 December 2024, with growth coming from all brands.  Excluding new addition of BSI Apparel which is non-LFL, turnover increased by +9%.

Adjusted EBITDA of £25.3m for the 52-week period, compares to £21m in the prior year; this is an increase of +20%. Excluding non-LFL addition of BSI apparel, year on year growth was +30%; this result is driven by particularly strong results from Crew Clothing Company. 

Adjusted EBITDA is calculated as operating profit adjusted for amortisation, depreciation and asset write-offs totaling £3.7m in 2024 (2023: £2.7m) and exceptional revenue of £3.2m (2023: exceptional cost of £0.5m).  Exceptional revenue in 2024 related to a Covid business interruption claim being settled. 

The income statement shows the consolidated profit for the period after tax amounted to £16.9m (2023: £13m).

The Group monitors a range of key performance indicators (KPIs) on a regular basis to manage the business, enable timely decision-making and to react quickly to a rapidly changing trading environment. Particular attention is paid to the weekly KPIs and trading information with variances to budget and forecasts for individual product ranges and channels to market. The two primary KPI’s are turnover and adjusted EBITDA.

The Directors remain cautious in their trading outlook but are committed to the strategy of selling exceptional quality at reasonable price points and believe the brands appeal to an increasingly broad core customer base and are capable of further expansion despite widespread difficulties across the UK retail sector.
 
Page 1

 
Broadgate 1960 Company Limited
 

Group Strategic Report (continued)
For the period ended 29 December 2024


We maintain a disciplined approach to promotions to benefit our margins and working capital and further maintain the integrity and strength of the brands.

In 2024 we continued to invest in our Ecommerce business with continued investment in digital marketing to ensure a seamless customer journey. Our focus continues to be on one view of the customer, offering multiple touchpoints across various different channels. Alongside this, we continue to optimise and grow our store estate and control costs across all areas of the business.

Principal risks and uncertainties
 
Each Company is a well-established brand in its own right, with a loyal customer following, however we acknowledge and manage the following risks.

Trading risk

The retail landscape remains a challenging and volatile space for all. Along with all UK retailers, the Group remains cognisant of potential slowdown in consumer spending as a result of a rise in the cost of living and economic pressures, alongside any impact from wider macro economic and geo political environments.

The business will remain dynamic and agile by continuously monitoring the market, and the Company’s performance against this backdrop.  Decision making will remain fast reacting and well thought out.

Our challenge is attracting new and retaining existing customers in a very competitive retail environment. The management continue to monitor UK retail market dynamics, competitor activity and consumer behaviours in order to react and make the appropriate decisions required to satisfy customers and drive the business forward.

Financial risk management

The existence of various financial instruments, primarily loans, cash, trade debtors and trade creditors, exposes the Group to a number of financial risks, which are described in more detail below.

The main risks arising from the Group's financial instruments are currency risk, liquidity risk and credit risk. The Directors review and agree policies for managing each of these risks and they are summarised below. These policies have remained substantially unchanged from previous years.

Currency risk

The Group is significantly reliant on production overseas and therefore is exposed to foreign exchange risk principally in US Dollars. Fluctuations in the exchange rates of the US Dollar is continually monitored and the Group may from time to time enter into forward currency contracts to hedge future inventory purchases.
 
Page 2

 
Broadgate 1960 Company Limited
 

Group Strategic Report (continued)
For the period ended 29 December 2024


Liquidity risk

The Group seeks to manage liquidity risk by regularly forecasting future cashflows and monitoring banking facilities to ensure sufficient funds are available to meet the Group's financial obligations for the foreseeable future.

Short-term flexibility is achieved by way of a uncommitted overdraft.
 
Credit risk

The Group's principal financial assets are cash and trade debtors. Credit risk associated with trade debtors is managed by the Group monitoring the financial position of the counterparties involved.

In order to manage credit risk arising from trade debtors, the Directors set limits for customers based on a combination of payment history and size of account. Credit limits are reviewed on a regular basis in conjunction with debt ageing and collection history, and credit limits are adjusted on a regular basis.

Credit risk also arises from cash and cash equivalents and deposits with banks and financial institutions.  For banks and financial institutions, only independently rated parties with minimum “A” are accepted. 

Current trading and outlook

The Group continues to trade well and the Directors expect the strong trading performance to continue into the year ending 28 December 2025.  Realistic plans are in place for the 2025 financial year which reflect continued growth in trading performance.

We are continuing with our IT investment roadmap to drive operational enhancements and efficiencies whilst remaining agile and able to respond to changes in the market.

We believe that there is still a place for bricks and mortar stores and are continuing to grow our estate by reviewing appropriate opportunities.
 
Page 3

 
Broadgate 1960 Company Limited
 

Group Strategic Report (continued)
For the period ended 29 December 2024


Going concern
 
The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Principal activities and Business review above.

The financial position of the Group is still very strong, despite the challenging market conditions.

The main financial risks arising from the activities of the Group are set out in Principal risks and uncertainties section above, together with the Group's policies and processes for managing these risks.

The Group has prepared forecasts which take into account possible changes in trading which have been reviewed by the directors. These forecasts show that the Group should be able to operate within the existing working capital facilities.

The Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. The Directors therefore continue to adopt the going concern basis of accounting in preparing the annual financial statements for the Group.
 

Directors' statement of compliance with duty to promote the success of the Group
 
S172 Statement

The Board is mindful of all stakeholders when making decisions of strategic importance. Stakeholder engagement is central to the formulation and execution of the strategy and is critical in achieving long-term sustainable success. The needs of our stakeholder as well as the consequences of any decision on the long- term are well considered by the Board.
 
Key Stakeholders

The Board considers its key stakeholders to be its customers, employees, partners & suppliers, its shareholder, the communities & environment in which it operates and regulatory and other industry bodies.
 
Page 4

 
Broadgate 1960 Company Limited
 

Group Strategic Report (continued)
For the period ended 29 December 2024

S172 (1) Statement:
In accordance with S172 (1) of the Companies Act 2006, a Director of a company must act in the way he or she considers in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard, amongst other matters, to:
-         The likely consequences of any decisions in the long-term
-         The interests of the Company’s employees
-         The need to foster the Company’s business relationships with customers
-         The impact of the Company’s operations on the community and environment
-         The desirability of the Company maintaining a reputation for high standards of business conduct
-         The need to act fairly between members of the Company
Below describes how the Directors of the Company have taken account of the matters set out in s172 (1) (a) to
(f) and forms the Directors statement required under s172 of the Companies Act 2006.

Customers

Our customers are at the heart of everything we do. We seek to understand more about them to ensure our products and services meet their expectations and we deliver a seamless shopping experience whichever channel they choose to shop with us in, whether online, in store or via our contact centre.

We constantly review whether we’re achieving our customer centric aims and ambitions by measuring customer growth and getting feedback via surveys, ratings and occasional focus groups as well as through our various contact channels.

We have regular meetings to review any issues impacting the customer experience and put actions in place to resolve them as quickly as possible. The customer continues to be our focus at all levels in the organisation and we have many initiatives on the horizon to adapt to changing requirements, shopping preferences and lifestyle.

Employees

We continually engage with our employees and have been focussed on employee safety, wellbeing and morale throughout this pandemic. Members of the senior management team are regularly invited to present at board meetings allowing for direct and meaningful interaction and engagement. We have maintained full onboarding and induction for new starters and company-wide e-learning. We have introduced a rigorous flexible working policy  across  our  London  Office,  invested  in  Mental  Health  First  Aiders  and  have  recently signed  up  a comprehensive Employee Assistance Programme to support people across our business. 
 
Page 5

 
Broadgate 1960 Company Limited
 

Group Strategic Report (continued)
For the period ended 29 December 2024

Partners & Suppliers

The Company aims to conduct all its business relationships with integrity and courtesy, and to honour all business agreements. We work closely with producers and our supply chain and have taken measures to prevent modern slavery. We are working with contacts at the Better Cotton Initiative to become an active member and continue to boost our sustainability roadmap, as well as increase our visibility in the supply chain. We have made additional commentary in our supplier manual to ensure that the use of Xinjiang cotton in the Uighur region is no longer utilised due to the news reports around forced labour in that region. We are setting up a process to begin classifying our suppliers to Tier 1 / 2 / 3 in order to support and work with them more productively in the future. By consolidating our packaging / trims / swing tickets to two central suppliers, rather than leave with each suppliers, by the end of the year 30% of the packaging will contain recycled content, and
100% of our care labels / swing tickets will be FSC certified and / or sustainable.

Shareholder

The management engage with the principal shareholder on a regular basis involving him in all significant decisions and providing regular updates on performance.

Communities & Environment

We recognise  that our business  practices have a direct impact on the environment  and seek to minimise  the adverse   impacts of this wherever   possible. We’re committed to having over 20% of our range made from sustainable cotton and 20% reduction in water across key categories by 2022; to offset air freight emissions through blue carbon conservation by 2024; and to aim towards 100% sustainable cotton and 50% recycle polyester by 2025. We are passionate about ocean conservation and support it through national awareness- driving campaigns and money raising activities.

Regulatory and other industry bodies

The Company has processes in place to monitor new regulations and compliance requirements that may impact the business. We regularly engage with industry bodies such as the British Retail Consortium, Better Cotton Initiative and  other retail forums. The  Company engages with  specialists to  help proactively manage our business risks.
 


This report was approved by the board and signed on its behalf.






Ryan Fox
Director

Date: 24 July 2026

Page 6

 
Broadgate 1960 Company Limited
 

 
Directors' Report
For the period ended 29 December 2024

The Directors present their report and the financial statements for the period ended 29 December 2024.

Directors' responsibilities statement

The Directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Group's financial statements 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 will continue in business.

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the period, after taxation, amounted to £16,906 thousand (2023 - £13,053 thousand).

The Directors have not recommended a dividend.

Directors

The Directors who served during the period were:

Menoshi Shina 
Ryan Fox (appointed 1 May 2024)
Sheila Geraghty 

Disabled employees and Employee Involvement

It is Group policy to encourage and develop all members of staff. Wherever possible, vacancies are filled from within the Company and adequate opportunities for internal promotion are created. The Group has a comprehensive training and development programme creating the opportunity for employees to maintain and improve their performance and to develop their potential to a maximum level of attainment. The Group supports the principle of equal opportunities in employment and opposes all forms of unlawful or unfair discrimination on the grounds of race, age, nationality, religion, ethnic or national origin, sexual orientation, gender or gender reassignment, marital status or disability. It is also Group policy, where possible, to give sympathetic consideration to disabled persons in their application for employment and to protect the interests of existing members of the staff who are disabled. 

Page 7

 
Broadgate 1960 Company Limited
 

 
Directors' Report (continued)
For the period ended 29 December 2024

Greenhouse gas emissions, energy consumption and energy efficiency action

The table below sets out a summary of the Group's UK energy usage, associated emissions, energy efficient actions and energy performance. 

The group's greenhouse gas emission and energy consumptions are as follows:

ole2ee2.png

The above data reflects consumption of sites where the Company has the ability to influence energy management.  Data  is  not  reported  where  the  Company  has  limited  or  no  ability  to  influence  energy management. Scope 1 and 2 consumption, CO2e emission data and the Emission Factor Database used are considered with the 2019 UK governmental environmental reporting guidance, using the current published kWh gross calorific value (CV) and kgCO2e relevant for the year under review.

We are committed to year on year improvements in our operational energy efficiency.

Matters covered in the Group Strategic Report

Narrative regarding future developments is included in the Strategic report. 

Disclosure of information to auditors

Each of the persons who are Directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the Director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Post balance sheet events

On 28 February 2025, the Group entered into a new uncommitted banking facility agreement with HSBC UK Bank plc. The facility increases the Group's available credit capacity but does not affect the financial position as at 29 December 2024.

In April 2025, the Group purchased a commercial property, namely The Drapery in Kingston Upon Thames. This investment has been purchased with the intention of leasing 3 floors to Crew Clothing with the other 3 floors vacancy until a tenant is secured. A £1.2 million deposit relating to this transaction was paid during the 2024 financial year and is included in debtors as at 29 December 2024. Completion occurred after the year end.

Page 8

 
Broadgate 1960 Company Limited
 

 
Directors' Report (continued)
For the period ended 29 December 2024

Auditors

The audit registration of Kreston Reeves LLP was transferred to Kreston Reeves Audit LLP on 6 October 2025. Kreston Reeves Audit LLP were formally appointed as auditor to the company on 6 October 2025.

The auditorsKreston Reeves Audit LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





Ryan Fox
Director

Date: 24 July 2026

Page 9

 
Broadgate 1960 Company Limited
 

 
Independent Auditors' Report to the Members of Broadgate 1960 Company Limited
 

Opinion


We have audited the financial statements of Broadgate 1960 Company Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the period ended 29 December 2024, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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's affairs as at 29 December 2024 and of the Group's profit for the period 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 United Kingdom, including the Financial Reporting Council'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 or 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.


Page 10

 
Broadgate 1960 Company Limited
 

 
Independent Auditors' Report to the Members of Broadgate 1960 Company Limited (continued)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The Directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion 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 Directors' Report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the Group Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of 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 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 set out on page 7, 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 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.


Page 11

 
Broadgate 1960 Company Limited
 

 
Independent Auditors' Report to the Members of Broadgate 1960 Company Limited (continued)


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 an Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Capability of the audit in detecting irregularities, including fraud

Based on our understanding of the company and industry, and through discussion with the directors and other management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to health and safety, anti-bribery and employment law. We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, Statement of Recommended Practice, taxation and pension legislation. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries to increase revenue or reduce expenditure, and management bias in accounting estimates and judgemental areas of the financial statements. Audit procedures performed by the engagement team included:

Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations (including health and safety, anti-bribery and employment law) and fraud; and
Further assessment of the company's compliance with laws and regulations was undertaken by ensuring the engagement team were made aware of the identified laws and regulations to ensure they remained alert to any indications of non-compliance; and
Challenging assumptions and judgements made by management in its significant accounting estimates; and
Performing analytical procedures with automated data analytics tools to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud; and
Review of internal and physical *inspection of tangible assets susceptible to fraud or irregularity; and 
Identifying and testing journal entries, in particular any manual entries made at the year end for financial statement preparation.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.

 
Page 12

 
Broadgate 1960 Company Limited
 

 
Independent Auditors' Report to the Members of Broadgate 1960 Company Limited (continued)




As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:


Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion of the effectiveness of the Company's internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the Directors.
Conclude on the appropriateness of the Directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Auditors' Report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Auditors' Report. However, future events or conditions may cause the Company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statementsWe are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.


We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.


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 2006Our 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 Auditors' 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.






Tracey Becker FCCA (Senior Statutory Auditor)
  
for and on behalf of
Kreston Reeves Audit LLP
 
Statutory Auditor
  
London

24 July 2026
Page 13

 
Broadgate 1960 Company Limited
 

Consolidated Statement of Comprehensive Income
For the period ended 29 December 2024

52 weeks ended
29 December
53 weeks ended
31 December
2024
2023
Note
£000
£000

  

Turnover
 4 
166,768
149,062

Cost of sales
  
(62,356)
(56,155)

Gross profit
  
104,412
92,907

Distribution costs
  
(3,977)
(3,218)

Administrative expenses
  
(80,714)
(69,046)

Exceptional administrative expenses
 13 
(158)
(549)

Other operating income
 5 
3,395
-

Operating profit
 6 
22,958
20,094

Interest receivable and similar income
 10 
1,473
141

Interest payable and similar expenses
 11 
(2,335)
(2,831)

Profit before taxation
  
22,096
17,404

Tax on profit
 12 
(5,190)
(4,351)

Profit for the financial period
  
16,906
13,053

Profit for the period attributable to:
  

Owners of the Parent Company
  
16,906
13,053

  
16,906
13,053

There was no other comprehensive income for 2024 (2023:£NIL).

The notes on pages 20 to 43 form part of these financial statements.

Page 14

 
Broadgate 1960 Company Limited
Registered number: 11066469

Consolidated Balance Sheet
As at 29 December 2024

29 December
31 December
2024
2023
Note
£000
£000

Fixed assets
  

Intangible assets
 15 
2,498
3,342

Tangible assets
 16 
9,785
8,569

  
12,283
11,911

Current assets
  

Stocks
 18 
34,044
25,583

Debtors: amounts falling due after more than one year
 19 
644
-

Debtors: amounts falling due within one year
 19 
29,999
17,682

Cash at bank and in hand
 20 
55,299
48,020

  
119,986
91,285

Creditors: amounts falling due within one year
 21 
(35,908)
(22,647)

Net current assets
  
 
 
84,078
 
 
68,638

Total assets less current liabilities
  
96,361
80,549

Creditors: amounts falling due after more than one year
 22 
(38,535)
(39,184)

Provisions for liabilities
  

Deferred taxation
 24 
-
(534)

Other provisions
 25 
(114)
(25)

  
 
 
(114)
 
 
(559)

Net assets
  
57,712
40,806


Capital and reserves
  

Called up share capital 
 26 
-
-

Profit and loss account
 27 
57,712
40,806

  
57,712
40,806


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





Ryan Fox
Director

Date: 24 July 2026

The notes on pages 20 to 43 form part of these financial statements.

Page 15

 
Broadgate 1960 Company Limited
Registered number: 11066469

Company Balance Sheet
As at 29 December 2024

29 December
31 December
2024
2023
Note
£000
£000

Fixed assets
  

Investments
 17 
14,695
18,685

  
14,695
18,685

Current assets
  

Debtors: amounts falling due after more than one year
 19 
2,257
1,548

Debtors: amounts falling due within one year
 19 
12,844
15,346

Cash at bank and in hand
 20 
10,520
5,394

  
25,621
22,288

Creditors: amounts falling due within one year
 21 
(2,932)
(2,617)

Net current assets
  
 
 
22,689
 
 
19,671

Total assets less current liabilities
  
37,384
38,356

  

Creditors: amounts falling due after more than one year
 22 
(38,410)
(39,033)

  

Net liabilities
  
(1,026)
(677)


Capital and reserves
  

Called up share capital 
 26 
-
-

Profit and loss account brought forward
 27 
(677)
(126)

Loss for the period
 27 
(349)
(551)

Profit and loss account carried forward
  
(1,026)
(677)

  
(1,026)
(677)


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


Ryan Fox
Director

Date: 24 July 2026

The notes on pages 20 to 43 form part of these financial statements.

Page 16
 

 
Broadgate 1960 Company Limited


 

Consolidated Statement of Changes in Equity
For the period ended 29 December 2024



Called up share capital
Profit and loss account
Non-controlling interests
Total equity


£000
£000
£000
£000



At 26 December 2022
-
28,589
154
28,743





Profit for the period
-
13,053
-
13,053


Non-controlling interest
-
(836)
(154)
(990)





At 1 January 2024
-
40,806
-
40,806





Profit for the period
-
16,906
-
16,906



At 29 December 2024
-
57,712
-
57,712



The notes on pages 20 to 43 form part of these financial statements.

Page 17

 

 
Broadgate 1960 Company Limited


 

Company Statement of Changes in Equity
For the period ended 29 December 2024



Called up share capital
Profit and loss account
Total equity


£000
£000
£000



At 26 December 2022
-
(126)
(126)





Loss for the period
-
(551)
(551)





At 1 January 2024
-
(677)
(677)





Loss for the period
-
(349)
(349)



At 29 December 2024
-
(1,026)
(1,026)



The notes on pages 20 to 43 form part of these financial statements.

Page 18
 
Broadgate 1960 Company Limited
 

Consolidated Statement of Cash Flows
For the period ended 29 December 2024

52 weeks ended
29 December
53 weeks ended
31 December
2024
2023
£000
£000

Cash flows from operating activities

Profit for the financial period
16,906
13,053

Adjustments for:

Amortisation of intangible assets
844
844

Depreciation of tangible assets
3,528
3,018

Interest paid
2,335
2,831

Interest received
(1,473)
(141)

Taxation charge
5,190
4,351

(Increase)/decrease in stocks
(8,461)
955

(Increase) in debtors
(12,317)
(8,315)

Increase in creditors
10,740
2,261

Increase/(decrease) in provisions
89
(161)

Corporation tax (paid)
(6,060)
(4,486)

Net cash generated from operating activities

11,321
14,210


Cash flows from investing activities

Purchase of tangible fixed assets
(4,821)
(4,201)

Sale of tangible fixed assets
77
-

Interest received
1,473
141

Purchase of non-controlling interest
-
(1,144)

Net cash from investing activities

(3,271)
(5,204)

Cash flows from financing activities

Interest paid
(2,335)
(2,831)

Net cash used in financing activities
(2,335)
(2,831)

Net increase in cash and cash equivalents
5,715
6,175

Cash and cash equivalents at beginning of period
48,019
41,844

Cash and cash equivalents at the end of period
53,734
48,019


Cash and cash equivalents at the end of period comprise:

Cash at bank and in hand
55,299
48,020

Bank overdrafts
(1,565)
(1)

53,734
48,019


The notes on pages 20 to 43 form part of these financial statements.

Page 19

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

1.


General information

Broadgate 1960 Company Limited is a private company limited by shares incorporated in England & Wales under the Companies Act with registration number 11066469. The address of the registered office and principal place of business is given on the contents page and the nature of the company’s operations and its principal activities are set out in the Strategic Report. 

2.Accounting policies

 
2.1

Basis of preparation

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The Group's functional and presentational currency is Pound Sterling.

The financial statements are rounded to the nearest round thousand.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

Financial reporting standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing its individual financial statements, as permitted by FRS 102:

- the requirements to present a statement of cash flows for the company;
- the requirements of Section 33 Related Party Disclosures paragraph 33.5.

 
2.3

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

Page 20

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)

 
2.4

Going concern

The Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future.

The Directors have reviewed management forecasts, sensitivities and mitigating actions available to management which take into account possible changes in trading. These forecasts show that the Company should be able to operate within the existing working capital facilities.

The liquidity requirements of the Company have been assessed by the directors and believe them to be adequate for a period of at least 12 months from the date of signing these financial statements and therefore have adopted the going concern basis in preparation of the financial statements.

 
2.5

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.6

Turnover

Turnover is the total amount receivable by the company, less credits and returns, in the ordinary course of business with customers for goods supplied, excluding VAT and trade discounts. Turnover is recognised when the risks and rewards of owning the goods have passed to the customer, which is generally on the point of sale.  Online and wholesale sales are recognised on dispatch of goods to the customer.



Page 21

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)

 
2.7

Operating leases: the Group as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

The Group has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 26 December 2022 to continue to be charged over the period to the first market rent review rather than the term of the lease.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.9

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.10

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 22

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)

 
2.11

Current and deferred taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.12

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Group but are presented separately due to their size or incidence.

 
2.13

Investments

The company's investment comprises shares in the subsidiary undertakings that the Directors intend to hold on a continuing basis. This investment is stated at cost less any provision for impairment.  Impairment charges are recorded if events or changes in circumstances indicate that the carrying value might not be recorded.

Page 23

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)

 
2.14

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

At each reporting period the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.15

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the Group assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The Group adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Group. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Page 24

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)


2.15
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

 

Leasehold property
-
20% on cost
Fixtures and fittings
-
20% on cost
Computer equipment
-
20-33% on cost


The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.16

Stocks

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

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.17

Financial instruments

The Group 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 Group's Balance Sheet when the Group 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.
 
Page 25

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)


2.17
Financial instruments (continued)


Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

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

Page 26

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

2.Accounting policies (continued)

 
2.18

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.19

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.20

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.21

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 27

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires the Directors to make judgements, estimates and assumptions that can affect the amounts reported for assets and liabilities, and the results for the period. The nature of estimation is such that actual outcomes could differ significantly from those estimates.

In preparing these financial statements, the Directors have made the following judgements:

Tangible fixed assets

The Group has recognised tangible fixed assets with a carrying value of £9,785,000 (2023: £8,569,000) at the reporting date (see note 16). These assets are stated at their cost less provision for depreciation and impairment. The Group's accounting policy set outs the approach for calculating depreciation for assets and for subsequent additions. The Group determines at acquisition reliable estimates for the useful life of the asset and its residual value. These estimates are based upon such factors as the expected use of the acquired assets and market conditions. At subsequent reporting dates the Directors consider whether there are any factors such a technological advances or changes in market conditions that indicate a need to reconsider the estimates used.

Where there are indicators that the carrying value of tangible assets may be impaired the Group undertakes tests to determine the recoverable value of assets. Recoverable value assessments include consideration of issues such as future market conditions, the remaining life of the asset and disposal values.

Lease commitments

The Group has entered into a range of lease commitments in respect of property, plant and equipment. The classification of these leases as either financial or operating leases requires Directors to consider whether the terms of each lease are such that the Group has acquired the risks and rewards associated with the ownership of the underlying assets.

The following are the Group's key sources of estimation uncertainty:

Stock provisioning

The Group sells clothing and is subject to changing consumer demands which totals £34,044,00. As a result it is necessary to consider the recoverability of the cost of stock and associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock, as well as applying assumptions around the anticipated saleability of finished goods. See note 18.

Deferred Taxation

Provisions has been made in the financial statements for deferred tax liability amounting to £644,000 at the reporting date (see note 24). This provision is based upon estimates availability of future taxable profits, the timing of the reversal of timing difference upon which the provision is based and the tax rates that will be in force at that time together with an assessment of the impact of future tax planning strategies.
 
Page 28

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

3.Judgements in applying accounting policies (continued)

Goodwill and other intangible assets

The Group has recognised goodwill and other intangible assets arising from business combinations with a carrying value of £2,498,000 (2023: £3,342,000)  at the reporting date (see note 15). On acquisition, the Group determines a reliable estimate of the useful economic life of goodwill and other intangibles based upon factors such as the expected use of the acquired business, forecasts of expected future results and cash flows and any legal, regulatory or contractual provisions that can limit useful life. At each subsequent reporting date the Directors consider whether there have been any factors such as technological advances or changes in market conditions that indicate a need to reconsider the useful life of goodwill and other intangible assets.


4.


Turnover

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

Analysis of turnover by country of destination:

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

United Kingdom
164,607
147,170

Rest of Europe
998
1,240

Rest of the world
1,163
652

166,768
149,062



5.


Other operating income

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

Insurance claims receivable
3,395
-


Page 29

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

6.


Operating profit

The operating profit is stated after charging:

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

Exchange differences
(237)
(91)

Operating lease rentals
6,033
5,753

Profit/loss on disposal of fixed assets
112
22


7.


Auditors' remuneration

During the period, the Group obtained the following services from the Company's auditors and their associates:


53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

Fees payable to the Company's auditors and their associates for the audit of the consolidated and parent Company's financial statements
152
95

Fees payable to the Company's auditors and their associates in respect of:

All other services
35
29

Page 30

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

8.


Employees

Staff costs, including Directors' remuneration, were as follows:


Group
29 December
Group
31 December
2024
2023
£000
£000


Wages and salaries
27,181
22,575

Social security costs
2,046
1,765

Cost of defined contribution scheme
697
564

29,924
24,904


The average monthly number of employees, including the Directors, during the period was as follows:



Group
Group
Company
Company
   53 weeks ended
     29 December
   52 weeks ended
      31 December
   53 weeks ended
     29 December
   52 weeks ended
      31 December
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Sales
1,290
1,064
-
-



Warehousing, distribution and admin
229
228
1
1

1,519
1,292
1
1

The company has no employees, other than its Directors, who are remunerated by a subsidiary undertaking.


9.


Directors' remuneration

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

Directors' emoluments
128
128

Group contributions to defined contribution pension schemes
17
20

145
148


During the period retirement benefits were accruing to 1 Director (2023 - 1) in respect of defined contribution pension schemes.

Page 31

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

10.


Interest receivable

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000


Other interest receivable
1,473
141


11.


Interest payable and similar expenses

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000


Bank interest payable
28
171

Other loan interest payable
2,307
2,660

2,335
2,831


12.


Taxation


53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000

Corporation tax


Current tax on profits for the year
6,399
4,494

Adjustments in respect of previous periods
(30)
(146)


Total current tax
6,369
4,348

Deferred tax


Origination and reversal of timing differences
(1,179)
517

Adjustment in relation to prior year
-
(514)

Total deferred tax
(1,179)
3


5,190
4,351
Page 32

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024
 
12.Taxation (continued)


Factors affecting tax charge for the period

The tax assessed for the period is lower than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 23.45%). The differences are explained below:

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000


Profit on ordinary activities before tax
22,096
17,404


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.45%)
5,385
4,081

Effects of:


Non-tax deductible amortisation of goodwill and impairment
110
110

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
47
6

Capital allowances for period in excess of depreciation
(282)
686

Adjustments to tax charge in respect of prior periods
(30)
(407)

Short term timing difference leading to an increase /(decrease) in taxation
(40)
(22)

Unrelieved tax losses carried forward
-
(17)

Deferred tax not recognised
-
(94)

Tax rates
-
8

Total tax charge for the period
5,190
4,351


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Exceptional items

53 weeks ended
29 December
52 weeks ended
31 December
2024
2023
£000
£000


Other exceptional costs
158
480

Restructuring costs
-
69

158
549

Page 33

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements. The loss after tax of the parent Company for the period was £349 thousand (2023 - loss £551 thousand).


15.


Intangible assets

Group







Brand
Goodwill
Total

£000
£000
£000



Cost


At 1 January 2024
4,400
4,038
8,438



At 29 December 2024

4,400
4,038
8,438



Amortisation


At 1 January 2024
2,674
2,422
5,096


Charge for the period
440
404
844



At 29 December 2024

3,114
2,826
5,940



Net book value



At 29 December 2024
1,286
1,212
2,498



At 31 December 2023
1,726
1,616
3,342



Page 34

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

16.


Tangible fixed assets

Group



Short-term leasehold property
Fixtures and fittings
Office equipment
Computer equipment
Other fixed assets
Total

£000
£000
£000
£000
£000
£000



Cost


At 1 January 2024
9,376
20,311
-
9,723
179
39,589


Additions
881
1,778
596
1,566
-
4,821


Disposals
(6,039)
(14,912)
-
(5,300)
-
(26,251)


Transfers between classes
-
179
-
-
(179)
-



At 29 December 2024

4,218
7,356
596
5,989
-
18,159



Depreciation


At 1 January 2024
7,607
16,568
-
6,845
-
31,020


Charge for the period
648
1,302
21
1,557
-
3,528


Disposals
(6,066)
(14,591)
-
(5,517)
-
(26,174)



At 29 December 2024

2,189
3,279
21
2,885
-
8,374



Net book value



At 29 December 2024
2,029
4,077
575
3,104
-
9,785



At 31 December 2023
1,769
3,743
-
2,878
179
8,569

The Group holds no assets under finance leases.


17.


Fixed asset investments

Company








Investments in subsidiary companies
Loans to subsidiaries
Total

£000
£000
£000



Cost


At 1 January 2024
6,099
12,586
18,685


Repayment
-
(3,990)
(3,990)



At 29 December 2024
6,099
8,596
14,695




Page 35

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Crew Clothing Holdings Limited
The Drapery, Kingston Hall Road, Kingston Upon Thames, England, KT1 2BQ
Ordinary
 100%
Crew Clothing Co Limited
The Drapery, Kingston Hall Road, Kingston Upon Thames, England, KT1 2BQ
Ordinary
100%
Saltrock Surfwear Limited
The Drapery, Kingston Hall Road, Kingston Upon Thames, England, KT1 2BQ
Ordinary
100%
Moss Bros Finance Limited
The Drapery, Kingston Hall Road, Kingston Upon Thames, England, KT1 2BQ
Ordinary
50.01%
BSI Apparel Limited
The Drapery, Kingston Hall Road, Kingston Upon Thames, England, KT1 2BQ
Ordinary
100%

The aggregate of the share capital and reserves as at 29 December 2024 and the profit or loss for the period ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£000
£000

Crew Clothing Holdings Limited
(781)
(1,309)

Crew Clothing Company Limited
61,743
19,474

Saltrock Surfwear Limited
9,077
1,050

Moss Bros Finance Limited
6
-

BSI Apparel Limited
958
958


18.


Stocks

Group
29 December
Group
31 December
2024
2023
£000
£000

Finished goods and goods for resale
34,044
25,583



19.


Debtors

Page 36

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024
Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Due after more than one year

Deferred tax asset
644
-
2,257
1,548


Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Due within one year

Trade debtors
22,915
13,730
-
-

Amounts owed by group undertakings
-
-
11,530
15,345

Other debtors
3,137
1,186
1,314
1

Called up share capital not paid
1
1
-
-

Prepayments and accrued income
3,946
2,765
-
-

29,999
17,682
12,844
15,346


The amounts owed by group undertakings represents is an unsecured loan which is payable on demand. The loan does not incur interest.


20.


Cash and cash equivalents

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Cash at bank and in hand
55,299
48,020
10,520
5,394

Less: bank overdrafts
(1,565)
(1)
-
-

53,734
48,019
10,520
5,394


Page 37

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

21.


Creditors: Amounts falling due within one year

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Bank overdrafts
1,565
1
-
-

Trade creditors
9,366
9,431
-
-

Amounts owed to group undertakings
-
-
2,751
2,616

Corporation tax
1,051
743
181
-

Other taxation and social security
5,893
4,900
-
-

Other creditors
2,436
1,533
-
1

Accruals and deferred income
15,597
6,039
-
-

35,908
22,647
2,932
2,617


The amounts owed to group undertakings represents is an unsecured loan which is payable on demand. The loan does not incur interest.


22.


Creditors: Amounts falling due after more than one year

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Amounts owed to companies under common control
38,410
39,033
38,410
39,033

Accruals and deferred income
125
151
-
-

38,535
39,184
38,410
39,033


Accruals and deferred income due after more than one year relate to rent free periods on property leases and reflect the timing of when the balances are expected to reverse.

Within loans due to companies under common control are loan notes due to companies totalling £34,743,835 are repayable on 5 December 2026 and accrues interest at a rate of 7%.



Page 38

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

23.


Loans


Analysis of the maturity of loans is given below:


Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000


Amounts falling due 1-2 years

Loan notes due to companies under common control
38,410
39,033
38,410
39,033


38,410
39,033
38,410
39,033



38,410
39,033
38,410
39,033


Page 39

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

24.


Deferred taxation


Group



2024
2023


£000

£000






At beginning of year
(534)
(532)


Charged to profit or loss
1,068
(112)


Utilised in year
110
110



At end of year
644
(534)

Company


2024
2023


£000

£000






At beginning of year
1,548
525


Charged to profit or loss
709
1,023



At end of year
2,257
1,548

The deferred taxation balance is made up as follows:

Group
29 December
Group
31 December
Company
29 December
Company
31 December
2024
2023
2024
2023
£000
£000
£000
£000

Accelerated capital allowances
(1,358)
(1,672)
-
-

Fair value adjustments
(320)
(430)
-
-

Short term timing differences
2,322
1,567
2,257
1,548

644
(535)
2,257
1,548

Page 40

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

25.


Provisions


Group



Dilapidations

£000





At 1 January 2024
25


Charged to profit or loss
178


Utilised in period
(89)



At 29 December 2024
114

The group has obligations under certain property lease agreements to restore leased premises to their orginal condition at the end of the lease term. A provision is recongised for the estimated costs of meeting these obligations where a present obligation exists and can be reliably measured.


26.


Share capital

29 December
31 December
2024
2023
£000
£000
Allotted, called up and fully paid



100 (2023 - 100) Ordinary shares of £1.00 each
-
-





27.


Reserves

Profit and loss account

The profit and loss account represents cumulative profits or losses, net of dividends paid and other adjustments.

Non controlling interest

Represents NCI share of the net assets of Moss Bros Finance Limited and Crew Clothing Holdings Limited.

Page 41

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024
28.


Analysis of net debt




At 1 January 2024
Cash flows
At 29 December 2024
£000

£000

£000

Cash at bank and in hand

48,020

7,279

55,299

Bank overdrafts

(1)

(1,564)

(1,565)

Debt due after 1 year

(39,033)

623

(38,410)

Debt due within 1 year

(71)

(18)

(89)


8,915
6,320
15,235


29.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. The pension cost charge represents contributions payable by the Group  to the fund and amounted to £697,000 (2023: £564,000). Contributions totalling £125,000 (2023: £93,000) were payable to the fund at the balance sheet date and are included in creditors.


30.


Commitments under operating leases

At 29 December 2024 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
29 December
Group
31 December
2024
2023
£000
£000

Not later than 1 year
8,040
6,852

Later than 1 year and not later than 5 years
13,677
9,182

Later than 5 years
875
557

22,592
16,591

The company has no commitments under operating leases.

Page 42

 
Broadgate 1960 Company Limited
 

 
Notes to the Financial Statements
For the period ended 29 December 2024

31.


Related party transactions

The Company has taken advantage of the exemption from disclosing related party transactions with its fellow group members as permitted by FRS 102 Section 33. Other related party transactions are as follows:


29 December
31 December
2024
2023
£000
£000

Loan notes due to companies under common control
38,968
39,033
Loan note interest incurred during the year
2,838
2,659
Other amounts due to companies under common control
-
-
Other amounts due from companies under common control
-
78


32.


Post balance sheet events

After the year end, the maturity of the Eurobond held by Broadgate 1960 Company Limited was extended for a further 2 years with an expiry date of 5 December 2026. 

In April 2025, the Company purchased a property. A £1.2 million deposit relating to this transaction was paid during the 2024 financial year and is included in debtors as at 31 December 2024. Completion occurred after the year end.


33.


Controlling party

On 1 April 2025 there was a change in ultimate parent company from New Wishes 2020 Limited to Three Wishes Limited, a company incorporated in Hong Kong, due to a group reorganisation. 

The ultimate controlling party of the group remained the same and is Menoshi Shina who is also a director of the company.

Page 43