Company registration number 03388553 (England and Wales)
NORFOLK LEISURE LIFESTYLE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
NORFOLK LEISURE LIFESTYLE LIMITED
COMPANY INFORMATION
Directors
Mrs D Waudby
Mr N Anderson
Secretary
Mrs D Waudby
Company number
03388553
Registered office
Garage Lane
Setchey
King's Lynn
Norfolk
PE33 0BE
Auditor
Mapus-Smith & Lemmon LLP
23 London Road
Downham Market
Norfolk
England
PE38 9BJ
NORFOLK LEISURE LIFESTYLE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11 - 12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 35
NORFOLK LEISURE LIFESTYLE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 1 -

The directors present the strategic report for the year ended 30 November 2025.

Review of the business

We have more than 30 years' knowledge of the garden furniture market. The company started in the early 1980's when Nick Anderson began manufacturing rustic garden furniture for garden centres, pubs and hotels across East Anglia. Today, our roots are still firmly in Norfolk, but our experience and contacts reach nationwide. We are now a leading garden furniture supplier in the UK.

 

Aim
Norfolk Leisure's aim is to offer high quality products, complemented by great service. We source products from all over the world, including the Far East and Europe, while utilising local suppliers as much as possible. We then empower retail outlets to pass on our specialist knowledge and expertise to the consumer. We're proud of our very strong social and ethical policy and work alongside associations such as LOFA to achieve 'made aware' accreditation and responsible sourcing certification.

 

Review of the business

The directors are satisfied with the outcome of the company during this financial year. The core aim was to reduce stock and associated costs with external warehousing.

Principle Risks and Uncertainties

The company has exposure to 3 main areas of risk, Foreign exchange risk, customer credit exposure and global shipping.


Foreign Exchange - The company is exposed to foreign currency exchange rate risk. Our exposure is monitored and managed through the use of forward exchange contracts whenever appropriate.

 

Customer credit exposure - The company offers credit terms to its customers which allow payment of debt following delivery of goods. The risk is mitigated using debt insurance via its Bankers that actively monitor all customers and our exposure. This has become more challenging with the current economic climate, the squeeze on consumer spending particularly with discretionary spending such as our sector.

 

Shipping - The shipping expenses in 2025 saw stable pricing and good availability. In addition to the above the weather for 2025 was officially confirmed by the MET office as the warmest and sunniest year on record.

Environment, health and safety

The company acknowledges that prioritising the Health, Safety, and Welfare of all individuals engaged in its operations or potentially impacted by them is paramount, all whilst being mindful of protecting the Environment.

 

Complying with our governing body LOFA and adhering to the FSC process and certification continues to be a fundamental commitment of the business, alongside sustainable traceability through UKTR (UK Timber Regulations) and FLGET to ensure responsible sourcing of our products.

 

Compliance process inline with Extended Producer Responsibilities, Packaging & Packaging Waste Regulations (EPR/ PPWR) in the EU. Updated process to EU Deforestation Regulation (EUDR).

Key Performance Indicators

Turnover decreased from £18m to £15m, a decrease of 7%. (2024: decrease of 12%)

 

Gross Profit decreased from £4.1m to £3.2 m.

 

Adjusted EBITDA was a loss of £144,799 compared to £560k in 2024.

Future Developments

The company continues to invest in its site and people to improve efficiency of the offices and warehouse.

NORFOLK LEISURE LIFESTYLE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 2 -

On behalf of the board

Mrs D Waudby
Director
19 August 2026
NORFOLK LEISURE LIFESTYLE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 30 November 2025.

Principal activities

The principal activity of the company and group continued to be that of the sale of imported garden furniture.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £48,704. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs D Waudby
Mr N Anderson
Auditor

Under section 487(2) of the Companies Act 2006, Mapus-Smith & Lemmon LLP will be deemed to have been reappointed 28 days after these financial statements were sent to the members or 28 days after the latest date prescribed for filing the account with the registrar, whichever is earlier.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mrs D Waudby
Director
19 August 2026
NORFOLK LEISURE LIFESTYLE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

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

In preparing these financial statements, the directors are required to:

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

NORFOLK LEISURE LIFESTYLE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NORFOLK LEISURE LIFESTYLE LIMITED
- 5 -
Opinion

We have audited the financial statements of Norfolk Leisure Lifestyle Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 November 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

NORFOLK LEISURE LIFESTYLE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORFOLK LEISURE LIFESTYLE LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any, material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

NORFOLK LEISURE LIFESTYLE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORFOLK LEISURE LIFESTYLE LIMITED
- 7 -

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

To address the risk of fraud through management bias and override of controls, we:

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

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

Mr Craig Symonds (Senior Statutory Auditor)
For and on behalf of Mapus-Smith & Lemmon LLP, Statutory Auditor
Chartered Accountants
23 London Road
Downham Market
Norfolk
PE38 9BJ
England
19 August 2026
NORFOLK LEISURE LIFESTYLE LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
15,248,721
18,020,048
Cost of sales
(11,996,723)
(13,961,856)
Gross profit
3,251,998
4,058,192
Administrative expenses
(3,619,136)
(3,719,855)
Other operating income
22,067
54,532
Operating (loss)/profit
4
(345,071)
392,869
Interest receivable and similar income
8
18,515
105
Interest payable and similar expenses
9
(242,371)
(247,551)
Fair value gains and losses on foreign exchange contracts
29,262
15,104
(Loss)/profit before taxation
(539,665)
160,527
Tax on (loss)/profit
10
103,424
(33,183)
(Loss)/profit for the financial year
(436,241)
127,344
(Loss)/profit for the financial year is all attributable to the owners of the parent company.
NORFOLK LEISURE LIFESTYLE LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 9 -
2025
2024
£
£
(Loss)/profit for the year
(436,241)
127,344
Other comprehensive income
Currency translation (loss)/gain taken to retained earnings
(192)
190
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
(436,433)
127,534
Total comprehensive income for the year is all attributable to the owners of the parent company.
NORFOLK LEISURE LIFESTYLE LIMITED
GROUP BALANCE SHEET
AS AT
30 NOVEMBER 2025
30 November 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
3,159,534
2,476,097
3,159,534
2,476,097
Current assets
Stocks
16
4,935,861
5,984,661
Debtors
17
3,317,558
3,816,576
Cash at bank and in hand
95,539
422,415
8,348,958
10,223,652
Creditors: amounts falling due within one year
18
(3,252,574)
(4,451,650)
Net current assets
5,096,384
5,772,002
Total assets less current liabilities
8,255,918
8,248,099
Creditors: amounts falling due after more than one year
19
(155,923)
(214,217)
Provisions for liabilities
Deferred tax liability
22
70,539
89,289
(70,539)
(89,289)
Net assets
8,029,456
7,944,593
Capital and reserves
Called up share capital
24
117,600
117,600
Revaluation reserve
570,000
-
0
Capital redemption reserve
302,400
302,400
Profit and loss reserves
7,039,456
7,524,593
Total equity
8,029,456
7,944,593
The financial statements were approved by the board of directors and authorised for issue on 19 August 2026 and are signed on its behalf by:
19 August 2026
Mr N  Anderson
Director
Company registration number 03388553 (England and Wales)
NORFOLK LEISURE LIFESTYLE LIMITED
COMPANY BALANCE SHEET
AS AT 30 NOVEMBER 2025
30 November 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
3,159,534
2,476,097
Investments
13
83
83
3,159,617
2,476,180
Current assets
Stocks
16
4,847,562
5,954,288
Debtors
17
3,378,511
3,854,090
Cash at bank and in hand
72,255
416,268
8,298,328
10,224,646
Creditors: amounts falling due within one year
18
(3,201,033)
(4,444,427)
Net current assets
5,097,295
5,780,219
Total assets less current liabilities
8,256,912
8,256,399
Creditors: amounts falling due after more than one year
19
(155,923)
(214,217)
Provisions for liabilities
Deferred tax liability
22
70,539
89,289
(70,539)
(89,289)
Net assets
8,030,450
7,952,893
Capital and reserves
Called up share capital
24
117,600
117,600
Revaluation reserve
570,000
-
0
Capital redemption reserve
302,400
302,400
Profit and loss reserves
7,040,450
7,532,893
Total equity
8,030,450
7,952,893
NORFOLK LEISURE LIFESTYLE LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 30 NOVEMBER 2025
30 November 2025
- 12 -

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £443,739 (2024 - £135,834 profit).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 19 August 2026 and are signed on its behalf by:
19 August 2026
Mr N  Anderson
Director
Company registration number 03388553 (England and Wales)
NORFOLK LEISURE LIFESTYLE LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 13 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 December 2023
117,600
-
0
302,400
8,397,059
8,817,059
Year ended 30 November 2024:
Profit for the year
-
-
-
127,344
127,344
Other comprehensive income:
Currency translation differences
-
-
-
190
190
Total comprehensive income
-
-
-
127,534
127,534
Dividends
11
-
-
-
(1,000,000)
(1,000,000)
Balance at 30 November 2024
117,600
-
0
302,400
7,524,593
7,944,593
Year ended 30 November 2025:
Loss for the year
-
-
-
(436,241)
(436,241)
Other comprehensive income:
Currency translation differences
-
-
-
(192)
(192)
Total comprehensive income
-
-
-
(436,433)
(436,433)
Dividends
11
-
-
-
(48,704)
(48,704)
Other movements
-
570,000
-
-
570,000
Balance at 30 November 2025
117,600
570,000
302,400
7,039,456
8,029,456
NORFOLK LEISURE LIFESTYLE LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 14 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 December 2023
117,600
-
0
302,400
8,397,059
8,817,059
Year ended 30 November 2024:
Profit and total comprehensive income for the year
-
-
-
135,834
135,834
Dividends
11
-
-
-
(1,000,000)
(1,000,000)
Balance at 30 November 2024
117,600
-
0
302,400
7,532,893
7,952,893
Year ended 30 November 2025:
Profit and total comprehensive income
-
-
-
(443,739)
(443,739)
Dividends
11
-
-
-
(48,704)
(48,704)
Other movements
-
570,000
-
-
570,000
Balance at 30 November 2025
117,600
570,000
302,400
7,040,450
8,030,450
NORFOLK LEISURE LIFESTYLE LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
662,441
2,797,867
Interest paid
(242,371)
(247,551)
Income taxes paid
(91)
(405,000)
Net cash inflow from operating activities
419,979
2,145,316
Investing activities
Purchase of tangible fixed assets
(352,051)
(177,527)
Proceeds from disposal of tangible fixed assets
38,341
29,000
Interest received
18,515
105
Net cash used in investing activities
(295,195)
(148,422)
Financing activities
Repayment of bank loans
(173,344)
(158,509)
Payment of finance leases obligations
178,873
-
Dividends paid to equity shareholders
(48,704)
(1,000,000)
Net cash used in financing activities
(43,175)
(1,158,509)
Net increase in cash and cash equivalents
81,609
838,385
Cash and cash equivalents at beginning of year
14,122
(824,453)
Effect of foreign exchange rates
(192)
190
Cash and cash equivalents at end of year
95,539
14,122
Relating to:
Cash at bank and in hand
95,539
422,415
Bank overdrafts included in creditors payable within one year
-
(408,293)
NORFOLK LEISURE LIFESTYLE LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 16 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
645,116
2,791,993
Interest paid
(242,371)
(247,551)
Income taxes paid
(95)
(405,000)
Net cash inflow from operating activities
402,650
2,139,442
Investing activities
Purchase of tangible fixed assets
(352,051)
(177,527)
Proceeds from disposal of tangible fixed assets
38,341
29,000
Proceeds from disposal of subsidiaries
-
0
(83)
Interest received
18,515
105
Net cash used in investing activities
(295,195)
(148,505)
Financing activities
Repayment of bank loans
(173,344)
(158,509)
Payment of finance leases obligations
178,873
-
Dividends paid to equity shareholders
(48,704)
(1,000,000)
Net cash used in financing activities
(43,175)
(1,158,509)
Net increase in cash and cash equivalents
64,280
832,428
Cash and cash equivalents at beginning of year
7,975
(824,453)
Cash and cash equivalents at end of year
72,255
7,975
Relating to:
Cash at bank and in hand
72,255
416,268
Bank overdrafts included in creditors payable within one year
-
(408,293)
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 17 -
1
Accounting policies
Company information

Norfolk Leisure Lifestyle Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Garage Lane Industrial Estate, Garage Lane, Setchey, King's Lynn, Norfolk, PE33 0BE.

 

The group consists of Norfolk Leisure Lifestyle Limited and all of its subsidiaries.

1.1
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.

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. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Norfolk Leisure Lifestyle Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 30 November 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 18 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
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 buildings
2% Straight Line/15% Reducing balance basis
Plant and equipment
20% Straight Line
Fixtures and fittings
25% Straight Line
Office equipment
25% Straight Line
Motor vehicles
25% 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 recognised in the profit and loss account.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 19 -
1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.8
Impairment of fixed assets

At each reporting period end date, the group 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. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 20 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
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.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 21 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 22 -
Derecognition of financial liabilities

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

1.12
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
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.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
1
Accounting policies
(Continued)
- 23 -
1.16
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

As lessor

When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
15,248,720
18,020,048
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
3
Turnover and other revenue
(Continued)
- 24 -
2025
2024
£
£
Turnover analysed by geographical market
UK
12,424,077
14,701,054
EU
682,103
3,318,994
US
2,142,540
-
15,248,720
18,020,048
2025
2024
£
£
Other revenue
Interest income
18,515
105
4
Operating (loss)/profit
2025
2024
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Exchange gains
(327,136)
(219,333)
Depreciation of owned tangible fixed assets
194,707
165,918
Loss/(profit) on disposal of tangible fixed assets
5,566
(21,821)
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,180
24,900
Audit of the financial statements of the company's subsidiaries
7,250
4,673
23,430
29,573
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 25 -
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
2
2
2
2
Sales/Admin
24
26
24
26
Warehouse
10
10
10
10
Finance
3
5
3
5
Total
39
43
39
43

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,865,146
1,820,226
1,839,984
1,820,226
Social security costs
221,704
204,701
219,326
204,701
Pension costs
32,017
41,912
32,017
41,912
2,118,867
2,066,839
2,091,327
2,066,839
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
459,209
435,467
Company pension contributions to defined contribution schemes
-
5,082
459,209
440,549
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
238,200
229,767
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 26 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
18,515
105
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
215,490
201,094
Interest on invoice finance arrangements
21,444
46,457
236,934
247,551
Other finance costs:
Interest on finance leases and hire purchase contracts
4,505
-
Other interest
932
-
Total finance costs
242,371
247,551
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(48,099)
48,256
Adjustments in respect of prior periods
(36,575)
-
0
Total current tax
(84,674)
48,256
Deferred tax
Origination and reversal of timing differences
(18,750)
(15,073)
Total tax (credit)/charge
(103,424)
33,183
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
10
Taxation
(Continued)
- 27 -

The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
(Loss)/profit before taxation
(539,665)
160,527
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
(134,916)
40,132
Effects of:
Expenses that are not deductible in determining taxable profit
1,075
909
Utilisation of tax losses not previously recognised
(1,065)
-
0
Unutilised tax losses carried forward
75,790
-
0
Overseas tax rates
(1,223)
-
0
Tax at marginal rate
-
0
(806)
Fair value gains/losses adj (derivatives)
(7,316)
(3,776)
Effect of carried forward subsidiary loss
(35,769)
(3,276)
Taxation (credit)/charge in the financial statements
(103,424)
33,183
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
48,704
1,000,000
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 28 -
12
Tangible fixed assets
Group
Freehold buildings
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 December 2024
2,361,259
96,258
201,053
261,569
426,511
3,346,650
Additions
-
0
-
0
38,285
3,510
310,256
352,051
Disposals
-
0
-
0
-
0
-
0
(122,540)
(122,540)
Revaluation
570,000
-
0
-
0
-
0
-
0
570,000
At 30 November 2025
2,931,259
96,258
239,338
265,079
614,227
4,146,161
Depreciation and impairment
At 1 December 2024
110,105
79,658
156,537
242,437
281,816
870,553
Depreciation charged in the year
23,225
7,550
36,741
11,698
115,493
194,707
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(78,633)
(78,633)
At 30 November 2025
133,330
87,208
193,278
254,135
318,676
986,627
Carrying amount
At 30 November 2025
2,797,929
9,050
46,060
10,944
295,551
3,159,534
At 30 November 2024
2,251,154
16,600
44,516
19,132
144,695
2,476,097
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
12
Tangible fixed assets
(Continued)
- 29 -
Company
Freehold buildings
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 December 2024
2,361,259
96,258
201,053
261,569
426,511
3,346,650
Additions
-
0
-
0
38,285
3,510
310,256
352,051
Disposals
-
0
-
0
-
0
-
0
(122,540)
(122,540)
Revaluation
570,000
-
0
-
0
-
0
-
0
570,000
At 30 November 2025
2,931,259
96,258
239,338
265,079
614,227
4,146,161
Depreciation and impairment
At 1 December 2024
110,105
79,658
156,537
242,437
281,816
870,553
Depreciation charged in the year
23,225
7,550
36,741
11,698
115,493
194,707
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(78,633)
(78,633)
At 30 November 2025
133,330
87,208
193,278
254,135
318,676
986,627
Carrying amount
At 30 November 2025
2,797,929
9,050
46,060
10,944
295,551
3,159,534
At 30 November 2024
2,251,154
16,600
44,516
19,132
144,695
2,476,097
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
83
83
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 December 2024 and 30 November 2025
83
Carrying amount
At 30 November 2025
83
At 30 November 2024
83
14
Subsidiaries

Details of the company's subsidiaries at 30 November 2025 are as follows:

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
14
Subsidiaries
(Continued)
- 30 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Norfolk Leisure Ireland Limited
FDW House, Blackthorn Business Park, Coes Road, Dundalk, Co. Louth, Ireland
Ordinary shares
100.00
15
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
48,154
18,892
48,154
18,892
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
4,935,861
5,984,661
4,847,562
5,954,288
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,516,811
3,157,769
2,494,975
3,141,454
Corporation tax recoverable
279,313
194,548
279,474
194,548
Amounts owed by group undertakings
-
0
-
0
94,685
61,411
Derivative financial instruments
48,154
18,892
48,154
18,892
Other debtors
323,016
313,169
321,659
305,587
Prepayments and accrued income
150,264
132,198
139,564
132,198
3,317,558
3,816,576
3,378,511
3,854,090
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 31 -
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
185,828
581,380
185,828
581,380
Obligations under finance leases
21
51,082
-
0
51,082
-
0
Trade creditors
397,754
589,996
396,170
587,341
Other taxation and social security
157,587
54,948
157,085
54,948
Other creditors
2,323,909
2,975,783
2,281,906
2,975,783
Accruals and deferred income
136,414
249,543
128,962
244,975
3,252,574
4,451,650
3,201,033
4,444,427
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
28,132
214,217
28,132
214,217
Obligations under finance leases
21
127,791
-
0
127,791
-
0
155,923
214,217
155,923
214,217
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
213,960
387,304
213,960
387,304
Bank overdrafts
-
0
408,293
-
0
408,293
213,960
795,597
213,960
795,597
Payable within one year
185,828
581,380
185,828
581,380
Payable after one year
28,132
214,217
28,132
214,217

The long-term loans are secured by fixed and floating charges over the freehold and leasehold property and other assets of the company. The bank loans are repayable by instalments. Interest is charged at 2.27% over base rate. The bank overdrafts are also secured against assets of the company.

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 32 -
21
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
51,082
-
0
51,082
-
0
Non-current liabilities
127,791
-
0
127,791
-
0
178,873
-
178,873
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
51,082
-
0
51,082
-
0
In two to five years
127,791
-
0
127,791
-
0
178,873
-
178,873
-
22
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
70,539
89,289
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
70,539
89,289
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 December 2024
89,289
89,289
Credit to profit or loss
(18,750)
(18,750)
Liability at 30 November 2025
70,539
70,539
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 33 -
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
32,017
41,912

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
117,600
117,600
117,600
117,600
25
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
742,870
723,115
Transactions with related parties

Services totalling £46,630 (2024: £49,219) have been incurred from a partnership in which a director has a controlling interest. Amounts owed at the year end are £4,720 (2024: £nil).

NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 34 -
26
Cash generated from group operations
2025
2024
£
£
(Loss)/profit after taxation
(436,241)
127,344
Adjustments for:
Taxation (credited)/charged
(103,424)
33,183
Finance costs
242,371
247,551
Investment income
(18,515)
(105)
Loss/(gain) on disposal of tangible fixed assets
5,566
(21,821)
Fair value gain on foreign exchange contracts
(29,262)
(15,104)
Depreciation and impairment of tangible fixed assets
194,707
165,918
Movements in working capital:
Decrease in stocks
1,048,800
952,163
Decrease in debtors
613,045
1,211,774
(Decrease)/increase in creditors
(854,606)
96,964
Cash generated from operations
662,441
2,797,867
27
Cash generated from operations - company
2025
2024
£
£
(Loss)/profit after taxation
(443,739)
135,834
Adjustments for:
Taxation (credited)/charged
(103,581)
33,183
Finance costs
242,371
247,551
Investment income
(18,515)
(105)
Loss/(gain) on disposal of tangible fixed assets
5,566
(21,821)
Fair value gain on foreign exchange contracts
(29,262)
(15,104)
Depreciation and impairment of tangible fixed assets
194,707
165,918
Movements in working capital:
Decrease in stocks
1,106,726
982,536
Decrease in debtors
589,767
1,174,260
(Decrease)/increase in creditors
(898,924)
89,741
Cash generated from operations
645,116
2,791,993
NORFOLK LEISURE LIFESTYLE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2025
- 35 -
28
Analysis of changes in net debt - group
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
422,415
(326,876)
95,539
Bank overdrafts
(408,293)
408,293
-
0
14,122
81,417
95,539
Borrowings excluding overdrafts
(387,304)
173,344
(213,960)
Payment of finance leases obligations
-
(178,873)
(178,873)
(373,182)
75,888
(297,294)
29
Analysis of changes in net debt - company
1 December 2024
Cash flows
30 November 2025
£
£
£
Cash at bank and in hand
416,268
(344,013)
72,255
Bank overdrafts
(408,293)
408,293
-
0
7,975
64,280
72,255
Borrowings excluding overdrafts
(387,304)
173,344
(213,960)
Payment of finance leases obligations
-
(178,873)
(178,873)
(379,329)
58,751
(320,578)
2025-11-302024-12-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr N AndersonMr N AndersonMrs D Waudbyfalse03388553bus:Consolidated2024-12-012025-11-30033885532024-12-012025-11-3003388553bus:CompanySecretaryDirector12024-12-012025-11-3003388553bus:Director12024-12-012025-11-3003388553bus:CompanySecretary12024-12-012025-11-3003388553bus:Director22024-12-012025-11-3003388553bus:RegisteredOffice2024-12-012025-11-30033885532025-11-3003388553bus:Consolidated2025-11-3003388553bus:Consolidated2023-12-012024-11-30033885532023-12-012024-11-3003388553core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-012025-11-3003388553core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-012024-11-3003388553bus:Consolidated2024-11-30033885532024-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-11-3003388553core:PlantMachinerybus:Consolidated2025-11-3003388553core:FurnitureFittingsbus:Consolidated2025-11-3003388553core:ComputerEquipmentbus:Consolidated2025-11-3003388553core:MotorVehiclesbus:Consolidated2025-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-11-3003388553core:PlantMachinerybus:Consolidated2024-11-3003388553core:FurnitureFittingsbus:Consolidated2024-11-3003388553core:ComputerEquipmentbus:Consolidated2024-11-3003388553core:MotorVehiclesbus:Consolidated2024-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-11-3003388553core:PlantMachinery2025-11-3003388553core:FurnitureFittings2025-11-3003388553core:ComputerEquipment2025-11-3003388553core:MotorVehicles2025-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-11-3003388553core:PlantMachinery2024-11-3003388553core:FurnitureFittings2024-11-3003388553core:ComputerEquipment2024-11-3003388553core:MotorVehicles2024-11-3003388553core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated2024-11-3003388553core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-11-3003388553core:Non-currentFinancialInstrumentscore:AfterOneYear2025-11-3003388553core:Non-currentFinancialInstrumentscore:AfterOneYear2024-11-3003388553core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-3003388553core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-3003388553core:ShareCapitalbus:Consolidated2025-11-3003388553core:ShareCapitalbus:Consolidated2024-11-3003388553core:RevaluationReservebus:Consolidated2025-11-3003388553core:RevaluationReservebus:Consolidated2024-11-3003388553core:CapitalRedemptionReservebus:Consolidated2025-11-3003388553core:CapitalRedemptionReservebus:Consolidated2024-11-3003388553core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-11-3003388553core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-11-3003388553core:ShareCapital2025-11-3003388553core:ShareCapital2024-11-3003388553core:RevaluationReserve2025-11-3003388553core:RevaluationReserve2024-11-3003388553core:CapitalRedemptionReserve2025-11-3003388553core:CapitalRedemptionReserve2024-11-3003388553core:RetainedEarningsAccumulatedLosses2025-11-3003388553core:RetainedEarningsAccumulatedLosses2024-11-3003388553core:ShareCapitalbus:Consolidated2023-11-3003388553core:SharePremiumbus:Consolidated2023-11-3003388553core:CapitalRedemptionReservebus:Consolidated2023-11-30033885532023-11-3003388553core:ShareCapital2023-11-3003388553core:RevaluationReserve2023-11-3003388553core:CapitalRedemptionReserve2023-11-3003388553bus:Consolidated2023-11-3003388553core:LandBuildingscore:LongLeaseholdAssets2024-12-012025-11-3003388553core:PlantMachinery2024-12-012025-11-3003388553core:FurnitureFittings2024-12-012025-11-3003388553core:ComputerEquipment2024-12-012025-11-3003388553core:MotorVehicles2024-12-012025-11-3003388553core:UKTaxbus:Consolidated2024-12-012025-11-3003388553core:UKTaxbus:Consolidated2023-12-012024-11-3003388553bus:Consolidated12024-12-012025-11-3003388553bus:Consolidated12023-12-012024-11-3003388553bus:Consolidated22024-12-012025-11-3003388553bus:Consolidated22023-12-012024-11-3003388553bus:Consolidated32024-12-012025-11-3003388553bus:Consolidated32023-12-012024-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-11-3003388553core:PlantMachinerybus:Consolidated2024-11-3003388553core:FurnitureFittingsbus:Consolidated2024-11-3003388553core:ComputerEquipmentbus:Consolidated2024-11-3003388553core:MotorVehiclesbus:Consolidated2024-11-3003388553bus:Consolidated2024-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-11-3003388553core:PlantMachinery2024-11-3003388553core:FurnitureFittings2024-11-3003388553core:ComputerEquipment2024-11-3003388553core:MotorVehicles2024-11-30033885532024-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-012025-11-3003388553core:PlantMachinerybus:Consolidated2024-12-012025-11-3003388553core:FurnitureFittingsbus:Consolidated2024-12-012025-11-3003388553core:ComputerEquipmentbus:Consolidated2024-12-012025-11-3003388553core:MotorVehiclesbus:Consolidated2024-12-012025-11-3003388553core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-012025-11-3003388553core:Subsidiary12024-12-012025-11-3003388553core:Subsidiary112024-12-012025-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated2025-11-3003388553core:CurrentFinancialInstruments2025-11-3003388553core:CurrentFinancialInstruments2024-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated12025-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated12024-11-3003388553core:CurrentFinancialInstruments22025-11-3003388553core:CurrentFinancialInstruments22024-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated32025-11-3003388553core:CurrentFinancialInstrumentsbus:Consolidated32024-11-3003388553core:CurrentFinancialInstruments42025-11-3003388553core:CurrentFinancialInstruments42024-11-3003388553core:WithinOneYearbus:Consolidated2025-11-3003388553core:WithinOneYearbus:Consolidated2024-11-3003388553core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-11-3003388553core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-11-3003388553core:Non-currentFinancialInstrumentsbus:Consolidated2025-11-3003388553core:Non-currentFinancialInstrumentsbus:Consolidated2024-11-3003388553core:Non-currentFinancialInstruments2025-11-3003388553core:Non-currentFinancialInstruments2024-11-3003388553core:WithinOneYear2025-11-3003388553core:WithinOneYear2024-11-3003388553core:BetweenTwoFiveYearsbus:Consolidated2025-11-3003388553core:BetweenTwoFiveYearsbus:Consolidated2024-11-3003388553core:BetweenTwoFiveYears2025-11-3003388553core:BetweenTwoFiveYears2024-11-3003388553bus:PrivateLimitedCompanyLtd2024-12-012025-11-3003388553bus:FRS1022024-12-012025-11-3003388553bus:Audited2024-12-012025-11-3003388553bus:ConsolidatedGroupCompanyAccounts2024-12-012025-11-3003388553bus:FullAccounts2024-12-012025-11-30xbrli:purexbrli:sharesiso4217:GBP