Flavourfresh Salads Limited
Annual report and Financial Statements
For the year ended 29 November 2025
Flavourfresh Salads Limited
Company information
Directors
Mrs K F Wright
Mr L Wright
Mr J G Ball
(Appointed 7 March 2025)
Mrs K C Ball
(Appointed 20 March 2025)
Secretary
Mrs K C Ball
Company number
03389630
Registered office
Aldergrove Centre
Marsh Road
Banks
Southport
Lancashire
United Kingdom
PR9 8DX
Auditor
DJH Audit Limited
St George's House
56 Peter Street
Manchester
M2 3NQ
Bankers
HSBC
49A Fishergate
Preston
Lancashire
PR1 8BH
Flavourfresh Salads Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Company statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11 - 12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
Flavourfresh Salads Limited
Strategic report
For the year ended 29 November 2025
- 1 -
The directors present the strategic report for the year ended 29 November 2025.
Review of the business
Overall business performance has been reasonable under challenging economic conditions. Turnover decreased 9.5% from £22,211,510 in 2024 to £20,100,085.
Operational performance improved efficiencies with a focus on KPI performance.
Tomato sales performance was behind budget by 3%, Soft fruit sales were behind budget by 12%.
The Customer base, although seeing turnover reducing in the year, has provided more profitability, operational performance improvements and general efficiencies. These have been monitored via monthly KPI reporting.
Lansdale Nurseries was a leased site, the 2025 season was its last as an operational business. The site was vacated on 31 December 2025.
Principal risks and uncertainties
The company faces several risks and uncertainties due to the challenging trading conditions and nature of the fresh produce industry. This includes susceptibility to weather conditions, with an emphasis on light levels for growing (as a measurement a 1% drop in light equates to 1% drop in yield). Exposure to input inflationary costs particularly within the energy and labour sectors is also a risk. Volatility in the energy market remains an uncertainty, this is mitigated through use of fixed term contracts were available and a closer alignment with the businesses energy supplier.
Key performance indicators
The Directors monitor progress of the business with reference to the following key performance indicators:
Gross Profit as a percentage of turnover (profit before administrative and exceptional costs): 14.4%, (PY: 12.7%)
Operating profit/loss as a % of turnover (earning before interest payable and receivable): (1.4%), (PY: 2.1%)
Liquidity ration (current assets divided by current liabilities): 0.57, (PY: 0.70)
Cash balances (£1,916m), (PY: £299k) New banking arrangements in 2025 gave rise to a bank overdraft rather than the traditional crop loan facility being utilized.
Flavourfresh Salads Limited
Strategic report (continued)
For the year ended 29 November 2025
- 2 -
Other information and explanations
Future Developments
The management are continuing to consolidate and develop the business and ensure that the company continues to be one of the leading produce growers.
Financial instruments
All sales are to UK customers and most of the suppliers are UK based; the company has therefore not entered into any hedging arrangements in respect of risks relating to trade debtors or trade creditors.
The company utilizes funding facilities from the bank, and the bank is currently satisfied with the company's financial performance.
Research and development
The company continues to seek to trial new varieties and produce lines. The business is also looking into various growing methods to improve yield and performance.
Mrs K F Wright
Director
10 August 2026
Flavourfresh Salads Limited
Directors' report
For the year ended 29 November 2025
- 3 -
The directors present their annual report and financial statements for the year ended 29 November 2025.
Principal activities
The principal activity of the company and group continued to be that of speciality tomato growers and market gardeners.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. 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 C D Prout
(Resigned 16 January 2025)
Mrs K F Wright
Mr L Wright
Mr J G Ball
(Appointed 7 March 2025)
Mr K J Ball
(Resigned 7 April 2025)
Mrs K C Ball
(Appointed 20 March 2025)
Post reporting date events
Information regarding Post Balance Sheet Events can be found in note 25 of the financial statements.
Auditor
The auditors, DJH Audit Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.
Statement of directors' responsibilities
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and 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.
Flavourfresh Salads Limited
Directors' report (continued)
For the year ended 29 November 2025
- 4 -
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.
On behalf of the board
Mrs K F Wright
Director
10 August 2026
Flavourfresh Salads Limited
Independent auditor's report
To the members of Flavourfresh Salads Limited
- 5 -
Opinion
We have audited the financial statements of Flavourfresh Salads Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 29 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 and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 29 November 2025 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Flavourfresh Salads Limited
Independent auditor's report (continued)
To the members of Flavourfresh Salads Limited
- 6 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Flavourfresh Salads Limited
Independent auditor's report (continued)
To the members of Flavourfresh Salads Limited
- 7 -
In preparation for our audit we identified areas of laws and regulations which we considered could have a material effect on the financial statements. This information was obtained via discussions with management and from our general commercial and sector experience. The directors also provide us with written representation of all the key and fundamental industry specific laws and regulations with they are required to adhere to. These were then communicated to the whole of the audit team at our audit planning meeting.
As a fruit and vegetable growing company, non-compliance with health & safety and employment law, tax, other financial regulations, the food standards Act 1999, the food safety Act 1990 and other food hygiene legislation were assessed to be most relevant.
Our audit procedures to identify non-compliance with laws and regulations in these areas consisted of:
- Enquiries with management;
- Inspection of regulatory records, inspection reports, submissions, and other correspondence;
- Challenges to management assumptions and judgements in relation to accounting estimates;
- Review of journals entered throughout the year.
Despite appropriate planning and performing our work in accordance with International Auditing Standards, there are always inherent limitations that non-compliance is not detected. Non compliance with laws and regulations is often further removed from the events and transactions reflected in the financial statements and material misstatements due to fraud can be deliberately concealed from auditors, for example through misrepresentation, forgery or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the 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.
Joanne Beamish ACA FCCA (Senior Statutory Auditor)
For and on behalf of
11 August 2026
DJH Audit Limited
Accountants and registered auditors
St George's House
56 Peter Street
Manchester
M2 3NQ
Flavourfresh Salads Limited
Group Profit and loss account
For the year ended 29 November 2025
- 8 -
2025
2024
as restated
Notes
£
£
Turnover
3
20,100,086
22,211,510
Cost of sales
(17,192,396)
(19,371,672)
Gross profit
2,907,690
2,839,838
Administrative expenses
(3,490,418)
(3,562,470)
Other operating income
137,219
239,628
Operating loss
4
(445,509)
(483,004)
Interest payable and similar expenses
7
(153,842)
(288,057)
Loss before taxation
(599,351)
(771,061)
Tax on loss
8
100,988
129,091
Loss for the financial year
22
(498,363)
(641,970)
Loss for the financial year is all attributable to the owners of the parent company.
Flavourfresh Salads Limited
Group statement of comprehensive income
For the year ended 29 November 2025
- 9 -
2025
2024
as restated
£
£
Loss for the year
(498,363)
(641,970)
Other comprehensive income
Revaluation of tangible fixed assets
5,249,956
Total comprehensive income for the year
(498,363)
4,607,986
Total comprehensive income for the year is all attributable to the owners of the parent company.
Flavourfresh Salads Limited
Group Balance sheet
As at 29 November 2025
- 10 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
13,613,163
14,204,296
13,613,163
14,204,296
Current assets
Stocks
13
910,664
764,321
Debtors
14
1,560,963
1,895,277
Cash at bank and in hand
27,558
1,292,685
2,499,185
3,952,283
Creditors: amounts falling due within one year
15
(4,661,157)
(5,609,118)
Net current liabilities
(2,161,972)
(1,656,835)
Total assets less current liabilities
11,451,191
12,547,461
Creditors: amounts falling due after more than one year
16
(2,594,295)
(3,091,214)
Provisions for liabilities
Deferred tax liability
19
1,395,109
1,551,252
(1,395,109)
(1,551,252)
Net assets
7,461,787
7,904,995
Capital and reserves
Called up share capital
21
26,667
26,667
Revaluation reserve
22
5,753,314
5,918,778
Capital redemption reserve
22
3,367
3,367
Profit and loss reserves
22
1,678,439
1,956,183
Total equity
7,461,787
7,904,995
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 10 August 2026 and are signed on its behalf by:
10 August 2026
Mrs K F Wright
Director
Company registration number 03389630 (England and Wales)
Flavourfresh Salads Limited
Company Balance sheet
As at 29 November 2025
29 November 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
12,927,266
13,470,908
Investments
11
1,372,089
1,372,089
14,299,355
14,842,997
Current assets
Stocks
13
910,664
749,349
Debtors
14
1,510,869
1,784,032
Cash at bank and in hand
1,159
1,292,685
2,422,692
3,826,066
Creditors: amounts falling due within one year
15
(5,651,741)
(6,643,684)
Net current liabilities
(3,229,049)
(2,817,618)
Total assets less current liabilities
11,070,306
12,025,379
Creditors: amounts falling due after more than one year
16
(2,594,295)
(3,091,214)
Provisions for liabilities
Deferred tax liability
19
1,267,190
1,423,333
(1,267,190)
(1,423,333)
Net assets
7,208,821
7,510,832
Capital and reserves
Called up share capital
21
26,667
26,667
Revaluation reserve
22
5,540,579
5,706,043
Capital redemption reserve
22
3,367
3,367
Profit and loss reserves
22
1,638,208
1,774,755
Total equity
7,208,821
7,510,832
Flavourfresh Salads Limited
Company Balance sheet (continued)
As at 29 November 2025
29 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 £357,166 (2024 - £437,457 loss).
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 10 August 2026 and are signed on its behalf by:
10 August 2026
Mrs K F Wright
Director
Company registration number 03389630 (England and Wales)
Flavourfresh Salads Limited
Group statement of changes in equity
For the year ended 29 November 2025
- 13 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 29 November 2024:
Balance at 30 November 2023
26,667
1,679,663
3,367
2,377,534
4,087,231
Year ended 29 November 2024:
Loss for the year
-
-
-
(641,970)
(641,970)
Other comprehensive income:
Revaluation of tangible fixed assets
-
5,249,956
-
-
5,249,956
Total comprehensive income
-
5,249,956
-
(641,970)
4,607,986
Other movements
-
(1,010,841)
-
220,619
(790,222)
Balance at 29 November 2024
26,667
5,918,778
3,367
1,956,183
7,904,995
Year ended 29 November 2025:
Loss and total comprehensive income
-
-
-
(498,363)
(498,363)
Other movements
-
(165,464)
-
220,619
55,155
Balance at 29 November 2025
26,667
5,753,314
3,367
1,678,439
7,461,787
Flavourfresh Salads Limited
Company statement of changes in equity
For the year ended 29 November 2025
- 14 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 29 November 2024:
Balance at 30 November 2023
26,667
1,881,886
3,367
1,991,593
3,903,513
Year ended 29 November 2024:
Loss for the year
-
-
-
(437,457)
(437,457)
Other comprehensive income:
Revaluation of tangible fixed assets
-
4,707,079
-
-
4,707,079
Total comprehensive income
-
4,707,079
-
(437,457)
4,269,622
Other movements
-
(882,922)
-
220,619
(662,303)
Balance at 29 November 2024
26,667
5,706,043
3,367
1,774,755
7,510,832
Year ended 29 November 2025:
Profit and total comprehensive income
-
-
-
(357,166)
(357,166)
Other movements
-
(165,464)
-
220,619
55,155
Balance at 29 November 2025
26,667
5,540,579
3,367
1,638,208
7,208,821
Flavourfresh Salads Limited
GROUP STATEMENT OF CASH FLOWS
For the year ended 29 November 2025
- 15 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
27
(1,198,441)
(1,084,541)
Interest paid
(145,730)
(288,057)
Net cash outflow from operating activities
(1,344,171)
(1,372,598)
Investing activities
Purchase of tangible fixed assets
(48,319)
(467,038)
Net cash used in investing activities
(48,319)
(467,038)
Financing activities
Proceeds from other borrowings
-
1,300,000
New related party borrowings
-
700,000
Repayment of related party borrowings
(63,954)
Proceeds from new bank loans
1,700,000
300,000
Repayment of bank loans
(2,289,955)
(184,207)
New finance lease
27,049
Payment of finance leases obligations
(197,163)
(153,082)
Net cash (used in)/generated from financing activities
(824,023)
1,962,711
Net (decrease)/increase in cash and cash equivalents
(2,216,513)
123,075
Cash and cash equivalents at beginning of year
299,708
176,633
Cash and cash equivalents at end of year
(1,916,805)
299,708
Relating to:
Cash at bank and in hand
27,558
1,292,685
Bank overdrafts included in creditors payable within one year
(1,944,363)
(992,977)
Flavourfresh Salads Limited
Notes to the group financial statements
For the year ended 29 November 2025
- 16 -
1
Accounting policies
Company information
Flavourfresh Salads Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office can be found on the Company Information page.
The group consists of Flavourfresh Salads Ltd 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.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 17 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Flavourfresh Salads Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 29 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.
The subsidiaries, Lansdale Nurseries Limited, Solfresh Nurseries Limited and Solfresh Limited, are exempt from the requirements of the Companies Act 2006 relating to the audit of their individual accounts by virtue of section 479A.
1.4
Going concern
At the time of approving the financial statements, despite the losses sustained in 2025 the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.
Throughout 2026 the Board has focused on maximising its margins and its customer base and product mix accordingly, as well as identifying operational cost efficiencies across the business.
The restructuring in 2025 of the debt and the conversion of long standing trade creditors into an interest free loan has enabled the business to trade confidently and identify further opportunities. 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.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 18 -
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is up to a presumed maximum of 10 and 15 years. Goodwill is now fully amortised.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
5%-10% on cost
Plant and equipment
5%-20% on cost
Computers
15% on cost
Motor vehicles
25% on reducing balance
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.
1.8
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.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 19 -
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, 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.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 20 -
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 21 -
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
1
Accounting policies
(Continued)
- 22 -
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
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.
1.18
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.
Valuation of Land and Buildings
Land and Buildings are held at fair value in accordance with the accounting policy set out in note 1.7, and as such, requires judgement from the directors.
The valuation has been determined by the directors based on their knowledge of the market, the location and previous external valuations undertaken.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 23 -
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
18,143,215
19,377,057
Packaging sales
1,925,301
2,815,345
Distribution from mutual society
31,570
19,108
20,100,086
22,211,510
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging:
Exchange losses
58,597
27,548
Fees payable to the group's auditor for the audit of the group's financial statements
20,604
15,400
Depreciation of tangible fixed assets
666,501
611,582
Amortisation of intangible assets
-
1,076
5
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
3
15
3
3
Administration and support
30
17
30
17
Production
211
217
198
217
Total
244
249
231
237
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,402,287
7,433,607
6,854,335
6,962,692
Social security costs
755,409
604,376
721,276
577,555
Pension costs
257,547
301,654
250,364
295,029
8,415,243
8,339,637
7,825,975
7,835,276
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 24 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
42,000
112,900
Company pension contributions to defined contribution schemes
188
24,117
42,188
137,017
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 0 (2024 - 2).
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
127,260
262,439
Other finance costs:
Interest on finance leases and hire purchase contracts
18,470
25,618
Other interest
8,112
-
Total finance costs
153,842
288,057
8
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(100,988)
(129,091)
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
8
Taxation
(Continued)
- 25 -
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(599,351)
(771,061)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(149,838)
(192,765)
Tax effect of expenses that are not deductible in determining taxable profit
2,590
(3,791)
Unutilised tax losses carried forward
35,299
85,235
Depreciation on assets not qualifying for tax allowances
10,244
9,307
Amortisation on assets not qualifying for tax allowances
270
Deferred tax adjustments in respect of prior years
717
(27,347)
Taxation credit
(100,988)
(129,091)
9
Intangible fixed assets
Group
Goodwill
£
Cost
At 30 November 2024 and 29 November 2025
114,549
Amortisation and impairment
At 30 November 2024 and 29 November 2025
114,549
Carrying amount
At 29 November 2025
At 29 November 2024
The company had no intangible fixed assets at 29 November 2025 or 29 November 2024.
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 26 -
10
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 30 November 2024
14,254,186
6,036,470
5,820
1,000
20,297,476
Additions
20,000
55,368
75,368
At 29 November 2025
14,274,186
6,091,838
5,820
1,000
20,372,844
Depreciation and impairment
At 30 November 2024
1,626,444
4,459,916
5,820
1,000
6,093,180
Depreciation charged in the year
103,041
563,460
666,501
At 29 November 2025
1,729,485
5,023,376
5,820
1,000
6,759,681
Carrying amount
At 29 November 2025
12,544,701
1,068,462
13,613,163
At 29 November 2024
12,627,742
1,576,554
14,204,296
Company
Freehold land and buildings
Plant and equipment
Total
£
£
£
Cost or valuation
At 30 November 2024
13,476,728
5,439,449
18,916,177
Additions
20,000
55,368
75,368
At 29 November 2025
13,496,728
5,494,817
18,991,545
Depreciation and impairment
At 30 November 2024
1,472,986
3,972,283
5,445,269
Depreciation charged in the year
103,041
515,969
619,010
At 29 November 2025
1,576,027
4,488,252
6,064,279
Carrying amount
At 29 November 2025
11,920,701
1,006,565
12,927,266
At 29 November 2024
12,003,742
1,467,166
13,470,908
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
10
Tangible fixed assets
(Continued)
- 27 -
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
533,076
655,628
533,076
655,628
Land and buildings were revalued at February 2024 by Quintons (Commercial) Ltd, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. In the opinion of the directors, the market value of the land and buildings at the balance sheet date is not materially different.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
2025
2024
£
£
Group
Cost
8,459,272
8,459,272
Accumulated depreciation
(8,459,272)
(8,065,995)
Carrying value
-
393,277
11
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
12
1,372,089
1,372,089
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 30 November 2024 and 29 November 2025
1,372,089
Carrying amount
At 29 November 2025
1,372,089
At 29 November 2024
1,372,089
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 28 -
12
Subsidiaries
Details of the company's subsidiaries at 29 November 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Lansdale Nurseries Limited
Aldergrove Centre, Marsh Road, Banks, Southport, PR9 8DX
Ordinary
100.00
Solfresh Limited
Aldergrove Centre, Marsh Road, Banks, Southport, PR9 8DX
Ordinary
100.00
Solfresh Nurseries Limited
Aldergrove Centre, Marsh Road, Banks, Southport, PR9 8DX
Ordinary
100.00
Lansdale Nurseries Limited is exempt from the requirements of the Companies Act 2006 relating to the audit of its individual accounts by virtue of Section 479A.
Solfresh Nurseries Limited is exempt from the requirements of the Companies Act 2006 relating to the audit of its individual accounts by virtue of Section 479A.
Solfresh Limited is exempt from the requirements of the Companies Act 2006 relating to the audit of its individual accounts by virtue of Section 479A.
13
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Consumables stock
910,664
764,321
910,664
749,349
14
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
837,151
1,076,855
835,389
1,076,855
Other debtors
193,228
210,396
158,919
139,968
Prepayments and accrued income
530,584
608,026
516,561
567,209
1,560,963
1,895,277
1,510,869
1,784,032
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 29 -
15
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
17
2,030,974
1,477,183
2,030,969
484,206
Obligations under finance leases
18
91,236
162,097
91,236
162,097
Other borrowings
17
243,000
153,000
243,000
153,000
Trade creditors
537,293
1,738,052
537,021
1,636,811
Amounts owed to group undertakings
1,072,618
2,241,470
Other taxation and social security
154,159
142,590
145,539
134,521
Other creditors
793,602
849,231
781,273
842,650
Accruals and deferred income
810,893
1,086,965
750,085
988,929
4,661,157
5,609,118
5,651,741
6,643,684
16
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
17
1,546,545
1,543,904
1,546,545
1,543,904
Obligations under finance leases
18
48,106
120,310
48,106
120,310
Other borrowings
17
862,000
1,147,000
862,000
1,147,000
Other creditors
137,644
280,000
137,644
280,000
2,594,295
3,091,214
2,594,295
3,091,214
17
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
1,633,156
2,028,110
1,633,156
2,028,110
Bank overdrafts
1,944,363
992,977
1,944,358
Other loans
1,105,000
1,300,000
1,105,000
1,300,000
4,682,519
4,321,087
4,682,514
3,328,110
Payable within one year
2,273,974
1,630,183
2,273,969
637,206
Payable after one year
2,408,545
2,690,904
2,408,545
2,690,904
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
17
Loans and overdrafts
(Continued)
- 30 -
The bank and other lenders have the following securities:
Bank
- A legal charge against all land forming Flavourfresh Salads Limited, dated 12 November 2025.
- A debenture against all the assets of the company, dated 16 December 2024 in respect of Flavourfresh Salads Limited;
Other lenders:
- 2 debentures against land forming Flavourfresh Salads Limited, dated 12 November 2025.
18
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
91,236
162,097
91,236
162,097
In two to five years
48,106
120,310
48,106
120,310
139,342
282,407
139,342
282,407
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets.
The hire purchase creditors are secured directly over the assets financed.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
2,420,241
2,854,794
Tax losses
(490,748)
(472,758)
Revaluations
(534,384)
(830,784)
1,395,109
1,551,252
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
19
Deferred taxation
(Continued)
- 31 -
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
2,420,241
2,854,794
Tax losses
(490,748)
(472,758)
Revaluations
(662,303)
(958,703)
1,267,190
1,423,333
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 30 November 2024
1,551,252
1,423,333
Credit to profit or loss
(100,988)
(100,988)
Credit to equity
(55,155)
(55,155)
Liability at 29 November 2025
1,395,109
1,267,190
Deferred tax balances at the balance sheet date have been calculated using a rate of 25%.
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
257,547
301,654
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.
21
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
26,666
26,666
26,666
26,666
'A' Employee Ordinary share of £1 each
1
1
1
1
26,667
26,667
26,667
26,667
22
Reserves
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
22
Reserves
(Continued)
- 32 -
Profit and loss reserves
Retained earnings includes all and current and prior period retained profits and losses, less dividends payable to shareholders.
Revaluation reserve
The revaluation reserve is non-distributable.
23
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
23,559
111,009
23,559
111,009
Years 2-5
-
18,702
-
18,702
23,559
129,711
23,559
129,711
24
Pension commitments
The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £257,547 (2024: £301,654).
Contributions totalling £47,323 (2024: £52,646) were payable to the scheme at the end of the year and are included in creditors: amounts falling due within one year.
25
Events after the reporting date
Following the year-end, Lansdale Nurseries Limited ceased to trade. All assets and liabilities of the company are to be hived up to its parent, Flavourfresh Salads Limited.
26
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
460,642
385,861
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
26
Related party transactions
(Continued)
- 33 -
Transactions with related parties
The company has taken advantage of an exemption under the terms of FRS 102 not to disclose related party transactions with wholly owned subsidiaries within the group.
During the year the group entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Group
Entities with control, joint control or significant influence over the group
669,324
843,690
741,302
89,038
Other related parties
-
-
40,727
49,874
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Entities with control, joint control or significant influence over the group
40,493
16,234
Other related parties
3,009
10,534
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Entities with control, joint control or significant influence over the group
74,154
125,869
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
- 34 -
27
Cash absorbed by group operations
2025
2024
£
£
Loss after taxation
(498,363)
(641,970)
Adjustments for:
Taxation credited
(100,988)
(129,091)
Finance costs
145,730
288,057
Amortisation and impairment of intangible assets
-
1,076
Depreciation and impairment of tangible fixed assets
666,501
611,582
Movements in working capital:
(Increase)/decrease in stocks
(146,343)
58,703
Decrease in debtors
334,313
670,405
Decrease in creditors
(1,599,291)
(1,943,303)
Cash absorbed by operations
(1,198,441)
(1,084,541)
28
Analysis of changes in net debt - group
30 November 2024
Cash flows
New finance leases
29 November 2025
£
£
£
£
Cash at bank and in hand
1,292,685
(1,265,127)
-
27,558
Bank overdrafts
(992,977)
(951,386)
-
(1,944,363)
299,708
(2,216,513)
-
(1,916,805)
Borrowings excluding overdrafts
(3,328,110)
589,954
-
(2,738,156)
Obligations under finance leases
(282,407)
170,114
(27,049)
(139,342)
(3,310,809)
(1,456,445)
(27,049)
(4,794,303)
29
Prior period adjustment
Flavourfresh Salads Limited
Notes to the group financial statements (continued)
For the year ended 29 November 2025
29
Prior period adjustment
(Continued)
- 35 -
Reconciliation of changes in equity - group
30 November
29 November
2023
2024
£
£
Adjustments to prior year
-
31,200
Equity as previously reported
4,087,231
7,873,795
Equity as adjusted
4,087,231
7,904,995
Analysis of the effect upon equity
Revaluation reserve
-
31,200
Reconciliation of changes in loss for the previous financial period
2024
£
Adjustments to prior year
Total adjustments
-
Loss as previously reported
(641,970)
Loss as adjusted
(641,970)
2025-11-292024-11-30falsefalseCCH SoftwareCCH Accounts Production 2026.100Mrs C D ProutMrs K F WrightMr L WrightMr J G BallMr K J BallMrs K C BallMrs K C BallfalseJoanne Beamish ACA FCCA033896302024-11-302025-11-2903389630bus:Director22024-11-302025-11-2903389630bus:Director32024-11-302025-11-2903389630bus:Director42024-11-302025-11-2903389630bus:CompanySecretaryDirector12024-11-302025-11-2903389630bus:CompanySecretary12024-11-302025-11-2903389630bus:Director12024-11-302025-11-2903389630bus:Director52024-11-302025-11-2903389630bus:Director62024-11-302025-11-2903389630bus:RegisteredOffice2024-11-302025-11-2903389630bus:Consolidated2024-11-302025-11-29033896302025-11-2903389630bus:Consolidated2025-11-2903389630bus:Consolidated2023-11-302024-11-29033896302023-11-302024-11-2903389630bus:Consolidated2024-11-29033896302024-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-11-2903389630core:PlantMachinerybus:Consolidated2025-11-2903389630core:ComputerEquipmentbus:Consolidated2025-11-2903389630core:MotorVehiclesbus:Consolidated2025-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-2903389630core:PlantMachinerybus:Consolidated2024-11-2903389630core:ComputerEquipmentbus:Consolidated2024-11-2903389630core:MotorVehiclesbus:Consolidated2024-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssets2025-11-2903389630core:PlantMachinery2025-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-2903389630core:PlantMachinery2024-11-2903389630core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-11-2903389630core:CurrentFinancialInstrumentsbus:Consolidated2024-11-2903389630core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYear2025-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYear2024-11-2903389630core:CurrentFinancialInstrumentscore:WithinOneYear2025-11-2903389630core:CurrentFinancialInstrumentscore:WithinOneYear2024-11-2903389630core:ShareCapitalbus:Consolidated2025-11-2903389630core:ShareCapitalbus:Consolidated2024-11-2903389630core:RevaluationReservebus:Consolidated2025-11-2903389630core:RevaluationReservebus:Consolidated2024-11-2903389630core:CapitalRedemptionReservebus:Consolidated2025-11-2903389630core:CapitalRedemptionReservebus:Consolidated2024-11-2903389630core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-11-2903389630core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-11-2903389630core:ShareCapital2025-11-2903389630core:ShareCapital2024-11-2903389630core:RevaluationReserve2025-11-2903389630core:RevaluationReserve2024-11-2903389630core:CapitalRedemptionReserve2025-11-2903389630core:CapitalRedemptionReserve2024-11-2903389630core:RetainedEarningsAccumulatedLosses2025-11-2903389630core:RetainedEarningsAccumulatedLosses2024-11-2903389630core:ShareCapitalbus:Consolidated2023-11-2903389630core:SharePremiumbus:Consolidated2023-11-2903389630core:CapitalRedemptionReservebus:Consolidated2023-11-29033896302023-11-2903389630core:ShareCapital2023-11-2903389630core:RevaluationReserve2023-11-2903389630core:CapitalRedemptionReserve2023-11-2903389630core:RetainedEarningsAccumulatedLosses2023-11-2903389630bus:Consolidated2023-11-2903389630core:Goodwill2024-11-302025-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-302025-11-2903389630core:PlantMachinery2024-11-302025-11-2903389630core:ComputerEquipment2024-11-302025-11-2903389630core:MotorVehicles2024-11-302025-11-2903389630bus:Consolidated12024-11-302025-11-2903389630bus:Consolidated12023-11-302024-11-2903389630core:Goodwillbus:Consolidated2024-11-2903389630core:Goodwillbus:Consolidated2025-11-2903389630core:Goodwillbus:Consolidated2024-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-2903389630core:PlantMachinerybus:Consolidated2024-11-2903389630core:ComputerEquipmentbus:Consolidated2024-11-2903389630core:MotorVehiclesbus:Consolidated2024-11-2903389630bus:Consolidated2024-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-2903389630core:PlantMachinery2024-11-29033896302024-11-2903389630core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-11-302025-11-2903389630core:PlantMachinerybus:Consolidated2024-11-302025-11-2903389630core:ComputerEquipmentbus:Consolidated2024-11-302025-11-2903389630core:MotorVehiclesbus:Consolidated2024-11-302025-11-2903389630core:Subsidiary12024-11-302025-11-2903389630core:Subsidiary22024-11-302025-11-2903389630core:Subsidiary32024-11-302025-11-2903389630core:Subsidiary112024-11-302025-11-2903389630core:Subsidiary222024-11-302025-11-2903389630core:Subsidiary332024-11-302025-11-2903389630core:CurrentFinancialInstrumentsbus:Consolidated2025-11-2903389630core:CurrentFinancialInstruments2025-11-2903389630core:CurrentFinancialInstruments2024-11-2903389630core:CurrentFinancialInstrumentsbus:Consolidated12025-11-2903389630core:CurrentFinancialInstrumentsbus:Consolidated12024-11-2903389630core:CurrentFinancialInstruments22025-11-2903389630core:CurrentFinancialInstruments22024-11-2903389630core:WithinOneYearbus:Consolidated2025-11-2903389630core:WithinOneYearbus:Consolidated2024-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-11-2903389630core:Non-currentFinancialInstrumentsbus:Consolidated2025-11-2903389630core:Non-currentFinancialInstrumentsbus:Consolidated2024-11-2903389630core:Non-currentFinancialInstruments2025-11-2903389630core:Non-currentFinancialInstruments2024-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYear22025-11-2903389630core:Non-currentFinancialInstrumentscore:AfterOneYear22024-11-2903389630core:WithinOneYear2025-11-2903389630core:WithinOneYear2024-11-2903389630core:BetweenTwoFiveYearsbus:Consolidated2025-11-2903389630core:BetweenTwoFiveYearsbus:Consolidated2024-11-2903389630core:BetweenTwoFiveYears2025-11-2903389630core:BetweenTwoFiveYears2024-11-2903389630bus:PrivateLimitedCompanyLtd2024-11-302025-11-2903389630bus:FRS1022024-11-302025-11-2903389630bus:Audited2024-11-302025-11-2903389630bus:ConsolidatedGroupCompanyAccounts2024-11-302025-11-2903389630bus:FullAccounts2024-11-302025-11-29xbrli:purexbrli:sharesiso4217:GBP