Company registration number 09300364 (England and Wales)
BPS WARWICK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
BPS WARWICK LIMITED
COMPANY INFORMATION
DIRECTOR
J R Dibble
COMPANY NUMBER
09300364
REGISTERED OFFICE
Tachbrook Park Drive
Tachbrook Park
Leamington Spa
Warwickshire
CV34 6RH
AUDITOR
JW Hinks LLP
19 Highfield Road
Edgbaston
Birmingham
B15 3BH
BPS WARWICK LIMITED
CONTENTS
PAGE
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 33
BPS WARWICK LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 1 -
The director presents the strategic report for the period 18 month trading period ended 31 December 2025.
FAIR REVIEW OF THE BUSINESS
The Director presents a balanced review of the Group’s performance and financial position, taking into account the size, non complex nature of the business, and the principal risks it faces. Performance is monitored using key indicators focused on margin management, stock control, and customer credit risk, with results benchmarked against relevant industry indices.
Turnover and gross margin of the group were as follows:
6 months to 31 December 2025 12 months to 30 June 2025
£ £
Turnover 4,694,487 14,398,100
Gross profit 1,404,479 3,612,308
Gross profit (%) 29.92 25.01
The Group operates two complementary businesses: a builders’ merchant trading under the BPS brand and a fencing manufacturing operation trading as John Grimes Fencing Ltd.
BPS continued to operate as an independent builders’ merchant serving trade and retail customers from its Tachbrook Park site. During the six months ended 31 December 2025, turnover was approximately £3.12 million. Market conditions remained challenging as higher borrowing costs, subdued housing activity and cautious customer spending continued to affect demand across the construction sector. Competitive pricing pressures remained evident throughout the merchanting industry.
Despite these conditions, the company maintained good gross margins, strong liquidity and a robust balance sheet supported by significant property assets. The business ended the year with cash balances of approximately £2.7 million and no significant external bank borrowings.
John Grimes Fencing Ltd continued to manufacture and supply fencing products to trade and retail customers throughout the United Kingdom. During the six months ended 31 December 2025, trading reflected softer market demand across the construction, landscaping and home improvement sectors. Despite these conditions, the business maintained good levels of activity, continued to focus on operational efficiency and achieved turnover of approximately £1.59 million during the second half of the year. The company ended the year with net assets of approximately £1.0 million.
The company maintained a healthy cash position throughout the period and operated without significant external bank debt. Strong working capital management and careful control of expenditure enabled the business to remain financially resilient.
The group continued to benefit from a strong asset base, ownership of key operational properties and substantial cash resources. Across the group, cash balances remained strong and there was no significant external bank debt, providing a secure financial platform from which to pursue future growth opportunities.
The directors’ long-term strategy is centred on sustainable growth, operational efficiency and disciplined investment. The group intends to continue investing in its trading operations, customer experience, technology and infrastructure where these investments support long-term value creation. While market conditions are expected to remain challenging in the short term, the directors remain confident that the group is well positioned to benefit from future improvements in construction market activity.
BPS WARWICK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 2 -
J R Dibble
DIRECTOR
27 August 2026
BPS WARWICK LIMITED
DIRECTOR'S REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 3 -
The director presents his annual report and financial statements for the period ended 31 December 2025.
DIRECTOR
The director who held office during the period and up to the date of signature of the financial statements was as follows:
J R Dibble
RESULTS AND DIVIDENDS
The results for the period are set out on page 8.
No ordinary dividends were paid. The director does not recommend payment of a further dividend.
FINANCIAL INSTRUMENTS
Financial risk management objectives and policies
The group's principal financial instruments comprise of cash. The main purpose of these financial instruments is to raise finance for the group's operations and expansion plans. The group has various other financial instruments such as trade debtors and trade creditors, which arise directly from its operations. The group does not enter into derivative transactions.
It is, and has been throughout the period under review, the group's policy that no trading in financial instruments shall be undertaken. The main risks arising from the group's financial instruments are interest rate risk, credit risk and liquidity risk. The board reviews and agrees policies for managing each of these risks and they are summarised below.
Liquidity risk
The group now operates without the need for any debt facilities and retains ample cash balances to support working capital requirements for the new business structure.
Interest rate risk
The group has no exposure to interest rates as it has no direct borrowing and does not expect to require any.
Credit risk
The group trades with only recognised, credit worthy third parties. It is the group policy that all customers who wish to trade on credit terms are subject to credit vetting procedures. In addition, receivable balances are monitored on an ongoing basis with the result that the group's exposure to bad debts is minimal.
AUDITOR
The auditor, JW Hinks LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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
J R Dibble
DIRECTOR
27 August 2026
BPS WARWICK LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 4 -
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the director to prepare financial statements for each financial year. Under that law, the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.
BPS WARWICK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BPS WARWICK LIMITED
- 5 -
OPINION
We have audited the financial statements of BPS Warwick Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 December 2025 which comprise 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of its for the period then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
BASIS FOR OPINION
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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 director's 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 director 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 director is 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:
The information given in the strategic report and the director's report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
BPS WARWICK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BPS WARWICK 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 director's 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 DIRECTOR
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the group or parent company or to cease operations, or has 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.
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.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements and discussed the policies and procedures regarding compliance.
Specific areas considered were as follows:
Enquiring with management and others to gain an understanding of the organisation itself including operations, financial reporting and known fraud or error.
Evaluating and understanding the internal control system.
Performing analytical procedures as expected or unexpected variances in account balances or classes of transactions appear.
Testing documentation supporting account balances or classes of transactions.
Observing the physical stock count where appropriate.
Confirming accounts receivable and other accounts as appropriate.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected all irregularities including those leading to material misstatements in the financial statements or non-compliance with regulation, even though we have properly planned and performed our audit in accordance with auditing standards.
This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
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.
BPS WARWICK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BPS WARWICK LIMITED
- 7 -
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.
MARCUS ROSE FCA CTA (SENIOR STATUTORY AUDITOR)
FOR AND ON BEHALF OF JW HINKS LLP
CHARTERED ACCOUNTANTS
STATUTORY AUDITOR
19 Highfield Road
Birmingham
Edgbaston
B15 3BH
27 August 2026
BPS WARWICK LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 8 -
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
TURNOVER
3
4,694,487
14,398,100
Cost of sales
(3,290,008)
(10,785,792)
GROSS PROFIT
1,404,479
3,612,308
Administrative expenses
(2,011,825)
(3,748,740)
Other operating income
1,200
2,400
OPERATING LOSS
4
(606,146)
(134,032)
Interest receivable and similar income
8
44,534
31,015
Interest payable and similar expenses
9
(8,656)
(80,753)
LOSS BEFORE TAXATION
(570,268)
(183,770)
Tax on loss
10
7,800
LOSS FOR THE FINANCIAL PERIOD
26
(570,268)
(175,970)
Total comprehensive income for the period is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BPS WARWICK LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 9 -
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
FIXED ASSETS
Tangible assets
12
4,202,245
4,236,280
Investments
13
21,100
21,100
4,223,345
4,257,380
CURRENT ASSETS
Stocks
14
1,553,520
1,616,027
Debtors
16
814,547
1,572,729
Cash at bank and in hand
2,820,736
3,420,522
5,188,803
6,609,278
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
17
(1,313,035)
(2,189,827)
NET CURRENT ASSETS
3,875,768
4,419,451
TOTAL ASSETS LESS CURRENT LIABILITIES
8,099,113
8,676,831
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
18
(185,867)
(193,317)
NET ASSETS
7,913,246
8,483,514
CAPITAL AND RESERVES
Called up share capital
24
29,707
29,707
Revaluation reserve
27
2,060,909
2,071,129
Profit and loss reserves
26
5,822,630
6,382,678
TOTAL EQUITY
7,913,246
8,483,514
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved and signed by the director and authorised for issue on 27 August 2026
27 August 2026
J R Dibble
DIRECTOR
Company registration number 09300364 (England and Wales)
BPS WARWICK LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 10 -
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
FIXED ASSETS
Investments
13
1,305,671
1,305,671
CURRENT ASSETS
Cash at bank and in hand
2,380
2,403
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
17
(1,066,324)
(1,039,213)
NET CURRENT LIABILITIES
(1,063,944)
(1,036,810)
NET ASSETS
241,727
268,861
CAPITAL AND RESERVES
Called up share capital
24
29,707
29,707
Profit and loss reserves
26
212,020
239,154
TOTAL EQUITY
241,727
268,861
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the period was £27,134 (Year ended 30 June 2025 - £44 loss).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 27 August 2026
27 August 2026
J R Dibble
DIRECTOR
Company registration number 09300364 (England and Wales)
BPS WARWICK LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 11 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
BALANCE AT 1 JULY 2024
29,707
2,661,170
5,968,607
8,659,484
PERIOD ENDED 30 JUNE 2025:
Loss and total comprehensive income for the period
-
-
(175,970)
(175,970)
Transfers
-
-
590,041
590,041
Other
-
(590,041)
-
(590,041)
BALANCE AT 30 JUNE 2025
29,707
2,071,129
6,382,678
8,483,514
PERIOD ENDED 31 DECEMBER 2025:
Loss and total comprehensive income for the period
-
-
(570,268)
(570,268)
Transfers
-
(10,220)
10,220
-
BALANCE AT 31 DECEMBER 2025
29,707
2,060,909
5,822,630
7,913,246
BPS WARWICK LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
BALANCE AT 1 JULY 2024
29,707
239,197
268,904
PERIOD ENDED 30 JUNE 2025:
Loss and total comprehensive income for the period
-
(43)
(43)
BALANCE AT 30 JUNE 2025
29,707
239,154
268,861
PERIOD ENDED 31 DECEMBER 2025:
Loss and total comprehensive income for the period
-
(27,134)
(27,134)
BALANCE AT 31 DECEMBER 2025
29,707
212,020
241,727
BPS WARWICK LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 13 -
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Cash absorbed by operations
28
(578,300)
(1,884,158)
Interest paid
(8,656)
(80,753)
Net cash outflow from operating activities
(586,956)
(1,964,911)
INVESTING ACTIVITIES
Proceeds from disposal of intangibles
-
1,550,005
Purchase of tangible fixed assets
(24,282)
(304,587)
Proceeds from disposal of tangible fixed assets
4,654
3,949,661
Interest received
44,534
31,015
Net cash generated from investing activities
24,906
5,226,094
FINANCING ACTIVITIES
Repayment of bank loans
-
(565,698)
Payment of finance leases obligations
(37,736)
(46,312)
Net cash used in financing activities
(37,736)
(612,010)
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
(599,786)
2,649,173
Cash and cash equivalents at beginning of period
3,420,522
771,349
CASH AND CASH EQUIVALENTS AT END OF PERIOD
2,820,736
3,420,522
BPS WARWICK LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 14 -
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Cash absorbed by operations
29
(23)
(43)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(23)
(43)
Cash and cash equivalents at beginning of period
2,403
2,446
CASH AND CASH EQUIVALENTS AT END OF PERIOD
2,380
2,403
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 15 -
1
ACCOUNTING POLICIES
COMPANY INFORMATION
BPS Warwick Limited is a company limited by shares incorporated in England and Wales. The registered office is Tachbrook Park Drive, Tachbrook Park, Leamington Spa, Warwickshire, CV34 6RH.
The Group consists of BPS Warwick Limited and all of its subsidiaries.
1.1
ACCOUNTING CONVENTION
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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the period was £27,134 (Year ended 30 June 2025 - £44 loss).
1.2
BASIS OF CONSOLIDATION
The consolidated financial statements incorporate those of BPS Warwick Limited and all of its subsidiaries (i.e. entities that the Group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes. All financial statements are made up to 31 December 2025.
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.
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.
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 period following the acquisition date.
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.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 16 -
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.
1.3
GOING CONCERN
At the time of approving the financial statements, the director has a reasonable expectation that the group and parent company have adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.4
TURNOVER
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received 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.
1.5
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. Negative goodwill arising on the consolidation of BPS Warwick Limited is considered to have a finite useful life and has been amortised in full.
Goodwill from the acquisition of a business in 2010 has been amortised evenly over its estimated useful life of ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
Computer development
50% on cost
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 17 -
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 land and buildings
2% on cost and not provided
Leasehold land and buildings
2% on cost
Plant and equipment
25% on cost
Plant and machinery
20% on reducing balance and at varying rates on cost
Computer equipment
33% on reducing balance
Motor vehicles
25% on cost
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.
1.7
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.
1.8
STOCKS
Goods for resale are valued on a moving average basis using the cost of the stock. The year end valuation is calculated using the average cost and the physical stock held.
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.
During the year, management revised its method for identifying slow-moving stock. Under the new approach, any inventory item not sold in the preceding twelve months is written down in full to reflect its estimated net realisable value.
This represents a change in accounting estimate under FRS 102 and has been accounted for prospectively. The revision reflects management’s updated assessment of stock aging and turnover and ensures that inventory is stated at the lower of cost and net realisable value. The effect of the change has been recognised in the current year’s profit or loss.
1.9
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.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 18 -
1.10
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.
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.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 19 -
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.11
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.
1.12
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.
1.13
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.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 20 -
1.14
RETIREMENT BENEFITS
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
LEASES
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.
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.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
In the application of the group’s accounting policies, the director is 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.
CRITICAL JUDGEMENTS
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Valuation of stock
Goods for resale are valued on a moving average basis using the cost of the stock. The year end valuation is calculated using the average cost and the physical stock held.
KEY SOURCES OF ESTIMATION UNCERTAINTY
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Provision for stock
Under the old method, a provision was included in the accounts for stock that had not moved in the last 12 months. Each line was categorised and an appropriate stock is provision was applied based on changes in trends and tastes.
During the year ended 30 June 2025, management revised its method for identifying slow-moving stock. Under the new approach, any inventory item not sold in the preceding twelve months is written down in full to reflect its estimated net realisable value.
This represents a change in accounting estimate under FRS 102 and has been accounted for prospectively. The revision reflects management’s updated assessment of stock aging and turnover and ensures that inventory is stated at the lower of cost and net realisable value. The effect of the change has been recognised in the year ended 30 June 2025 profit or loss.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 21 -
3
TURNOVER AND OTHER REVENUE
An analysis of the group's turnover is as follows:
Period ended 31 December 2025
Year ended 30 June 2025
£
£
TURNOVER ANALYSED BY CLASS OF BUSINESS
Building and plumbing supplies
3,115,983
9,896,826
Manufacture and supply of fence panels
1,578,504
4,501,275
4,694,487
14,398,101
Period ended 31 December 2025
Year ended 30 June 2025
£
£
TURNOVER ANALYSED BY GEOGRAPHICAL MARKET
United Kingdom
4,694,487
14,398,101
Period ended 31 December 2025
Year ended 30 June 2025
£
£
OTHER SIGNIFICANT REVENUE
Interest income
44,534
31,015
4
OPERATING LOSS
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Operating loss for the period is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
61,460
144,304
Depreciation of tangible fixed assets held under finance leases
30,084
69,141
(Profit) on disposal of tangible fixed assets
(2,787)
(651,217)
(Profit) on disposal of intangible assets
-
(1,550,005)
Operating lease charges
168,666
752,727
5
AUDITOR'S REMUNERATION
Period ended 31 December 2025
Year ended 30 June 2025
Fees payable to the company's auditor and associates:
£
£
FOR AUDIT SERVICES
Audit of the financial statements of the group and company
4,700
4,600
Audit of the financial statements of the company's subsidiaries
12,300
16,500
17,000
21,100
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
5
AUDITOR'S REMUNERATION
(Continued)
- 22 -
FOR OTHER SERVICES
All other non-audit services
4,000
5,300
6
EMPLOYEES
The average monthly number of persons (including directors) employed by the group and company during the period was:
Period ended 31 December 2025
Year ended 30 June 2025
Number
Number
Directors
5
6
Sales and administration
62
83
67
89
Their aggregate remuneration comprised:
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Wages and salaries
961,207
2,721,139
Social security costs
134,439
288,703
Pension costs
99,947
204,274
1,195,593
3,214,116
Redundancy payments made or committed
30,000
50,313
7
DIRECTOR'S REMUNERATION
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Remuneration for qualifying services
64,415
128,829
Company pension contributions to defined contribution schemes
12,000
24,000
76,415
152,829
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (30 June 2025: 1).
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 23 -
8
INTEREST RECEIVABLE AND SIMILAR INCOME
Period ended 31 December 2025
Year ended 30 June 2025
£
£
INTEREST INCOME
Interest on bank deposits
44,534
31,015
Period ended 31 December 2025
Year ended 30 June 2025
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
44,534
31,015
9
INTEREST PAYABLE AND SIMILAR EXPENSES
Period ended 31 December 2025
Year ended 30 June 2025
£
£
INTEREST ON FINANCIAL LIABILITIES MEASURED AT AMORTISED COST:
Other interest on financial liabilities
13
20,957
OTHER FINANCE COSTS:
Interest on finance leases and hire purchase contracts
8,643
57,934
Other interest
-
1,862
Total finance costs
8,656
80,753
10
TAXATION
Period ended 31 December 2025
Year ended 30 June 2025
£
£
DEFERRED TAX
Origination and reversal of timing differences
(7,800)
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
10
TAXATION
(Continued)
- 24 -
The actual charge/(credit) for the period can be reconciled to the expected credit for the period based on the profit or loss and the standard rate of tax as follows:
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Loss before taxation
(570,268)
(183,770)
EXPECTED TAX CREDIT BASED ON THE STANDARD RATE OF CORPORATION TAX IN THE UK OF 25% (YEAR ENDED 30 JUNE 2025: 25%)
(142,567)
(45,943)
Effects of:
Expenses that are not deductible in determining taxable profit
6,928
121,996
Unutilised tax losses carried forward
117,974
259,500
Other non-reversing timing differences
(3,707)
Other permanent differences
(410,616)
Capital allowances in excess of depreciation
6,871
78,770
Deferred tax movement
(7,800)
Other timing differences
10,794
-
TAXATION CHARGE/(CREDIT) IN THE FINANCIAL STATEMENTS
-
(7,800)
11
INTANGIBLE FIXED ASSETS
GROUP
Goodwill
Computer development
Total
£
£
£
COST
At 1 July 2025 and 31 December 2025
399,601
32,700
432,301
AMORTISATION AND IMPAIRMENT
At 1 July 2025 and 31 December 2025
399,601
32,700
432,301
CARRYING AMOUNT
At 31 December 2025
At 30 June 2025
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 25 -
12
TANGIBLE FIXED ASSETS
GROUP
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
COST OR VALUATION
At 1 July 2025
3,686,289
136,054
1,283,835
384,617
5,490,795
Additions
24,282
35,094
59,376
Disposals
(12,800)
(12,800)
At 31 December 2025
3,686,289
136,054
1,308,117
406,911
5,537,371
DEPRECIATION AND IMPAIRMENT
At 1 July 2025
102,599
76,021
1,005,570
70,325
1,254,515
Depreciation charged in the period
28,869
3,002
29,429
30,244
91,544
Eliminated in respect of disposals
(10,933)
(10,933)
At 31 December 2025
131,468
79,023
1,034,999
89,636
1,335,126
CARRYING AMOUNT
At 31 December 2025
3,554,821
57,031
273,118
317,275
4,202,245
At 30 June 2025
3,583,690
60,033
278,265
314,292
4,236,280
The company had no tangible fixed assets at 31 December 2025 or 30 June 2025.
Included in the cost of freehold property is freehold land of £1,216,667 (30 June 2025 - £1,216,667) which is not depreciated.
Land and buildings with a carrying amount of £3,655,000 were revalued by as follows:
1) Tachbrook Park - FHP on 15 September 2023
The independent valuers were not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.
The revaluation surplus is disclosed in note 27.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
£
£
GROUP
Cost
2,155,764
2,155,764
Accumulated depreciation
(657,316)
(643,203)
Carrying value
1,498,448
1,512,561
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 26 -
13
FIXED ASSET INVESTMENTS
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
Investments in subsidiaries
23
1,305,671
1,305,671
Unlisted investments
21,100
21,100
21,100
21,100
1,305,671
1,305,671
14
STOCKS
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
£
£
£
£
Finished goods and goods for resale
1,553,520
1,616,027
15
FINANCIAL INSTRUMENTS
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
£
£
£
£
CARRYING AMOUNT OF FINANCIAL ASSETS
Debt instruments measured at amortised cost
737,964
1,349,101
-
-
Equity instruments measured at cost less impairment
21,100
21,100
-
-
CARRYING AMOUNT OF FINANCIAL LIABILITIES
Measured at amortised cost
1,351,351
2,095,623
1,066,324
1,039,213
16
DEBTORS
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
AMOUNTS FALLING DUE WITHIN ONE YEAR:
£
£
£
£
Trade debtors
723,189
1,345,902
Other debtors
14,775
3,199
Prepayments and accrued income
76,583
223,628
814,547
1,572,729
-
-
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 27 -
17
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
Obligations under finance leases
19
77,308
72,500
Trade creditors
892,890
1,696,324
Amounts owed to group undertakings
1,066,324
1,039,213
Other taxation and social security
147,551
287,521
Other creditors
31,270
51,082
Accruals and deferred income
164,016
82,400
1,313,035
2,189,827
1,066,324
1,039,213
18
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
Notes
£
£
£
£
Obligations under finance leases
19
185,867
193,317
19
FINANCE LEASE OBLIGATIONS
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
AMOUNTS DUE:
£
£
£
£
Current liabilities
77,308
72,500
Non-current liabilities
185,867
193,317
263,175
265,817
-
-
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
77,308
72,500
In two to five years
185,867
193,317
263,175
265,817
-
-
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
19
FINANCE LEASE OBLIGATIONS
(Continued)
- 28 -
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. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
20
RETIREMENT BENEFIT SCHEMES
Period ended 31 December 2025
Year ended 30 June 2025
DEFINED CONTRIBUTION SCHEMES
£
£
Charge to profit or loss in respect of defined contribution schemes
99,947
204,274
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.
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 29 -
21
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
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
£
£
£
£
Within 1 year
242,159
271,136
-
-
Years 2-5
163,230
270,635
-
-
405,389
541,771
-
-
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 30 -
22
RELATED PARTY TRANSACTIONS
REMUNERATION OF KEY MANAGEMENT PERSONNEL
The remuneration of key management personnel is as follows.
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Aggregate compensation
333,813
569,345
OTHER INFORMATION
The company has taken advantage of exemption of Section 33 of FRS 102 Related Party Disclosures, not to disclose related party transactions with wholly owned subsidiaries within the group.
Building and Plumbing Supplies Limited
J R Dibble is a director of the company and purchased goods at arms length amounting to £163 during the period (30 June 2025: £1,436). At 31 December 2025 the amount due from J R Dibble was £24 (30 June 2025: £2).
G N Stanley is a director of the company and purchased goods at arms length amounting to £239 during the period (30 June 2025: £748). At 31 December 2025 the amount due from G N Stanley was £nil (30 June 2025: £nil).
M Cook is a director of the company and purchased goods at arms length amounting to £1,379 during the period (30 June 2025: £1,996). At 31 December 2025 the amount due from M Cook was £4 (30 June 2025: £64).
A Collins is a director of the company and purchased goods at arms length amounting to £787 during the period (30 June 2025: £4,390). At 31 December 2025 the amount due from A Collins was £80 (30 June 2025: £1,092).
John Grimes Fencing Limited
As at 31 December 2025 an amount of £nil (30 June 2025: £nil) was due to The Building and Plumbing Supplies Limited SSAS from John Grimes Fencing Limited. The scheme also charged rent of £73,590 (30 June 2025: £101,060) to John Grimes Fencing Limited for the period.
The Building and Plumbing Supplies Limited SSAS owns the premises from which John Grimes Fencing Limited trades from and the SSAS is controlled by the Dibble family.
23
SUBSIDIARIES
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking and country of
Nature of business
Class of
% Held
incorporation or residency
shareholding
Direct
Indirect
Building and Plumbing Supplies Limited
England
Building and plumbing supplies
Ordinary
100.00
0
Dibble Developments Limited
England
Dormant
Ordinary
100.00
0
John Grimes Fencing Limited
England
Manufacture and supply of fencing panels
Ordinary
100.00
0
John Grimes Sawmills Limited
England
Dormant
Ordinary
100.00
0
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 31 -
24
SHARE CAPITAL
Group and company
Period ended 31 December 2025
Year ended 30 June 2025
ORDINARY SHARE CAPITAL
£
£
ISSUED AND FULLY PAID
13,541 Ordinary A shares of £1 each
13,541
13,541
1,515 Ordinary B shares of £1 each
1,515
1,515
7,884 Ordinary C shares of £1 each
7,884
7,884
4,884 Ordinary D shares of £1 each
4,884
4,884
1,883 Ordinary E shares of £1 each
1,883
1,883
29,707
29,707
25
CONTROLLING PARTY
The Group is controlled by the Dibble family by virtue of them owning 100% of the issued share capital in BPS Warwick Limited.
26
PROFIT AND LOSS RESERVES
Group
Company
Period ended 31 December 2025
Year ended 30 June 2025
Period ended 31 December 2025
Year ended 30 June 2025
£
£
£
£
At the beginning of the period
6,382,678
5,968,607
239,154
239,197
Loss for the period
(570,268)
(175,970)
(27,134)
(43)
Transfer to reserves
10,220
590,041
-
-
At the end of the period
5,822,630
6,382,678
212,020
239,154
27
REVALUATION RESERVE
Group
Company
2025
2025
2025
2025
£
£
£
£
At the beginning of the period
2,071,129
2,661,170
Transfer to retained earnings
(10,220)
-
-
-
Other movements
-
(590,041)
-
-
At the end of the period
2,060,909
2,071,129
-
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 32 -
28
CASH ABSORBED BY GROUP OPERATIONS
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Loss after taxation
(570,268)
(175,970)
ADJUSTMENTS FOR:
Taxation charged/(credited)
(7,800)
Finance costs
8,656
80,753
Investment income
(44,534)
(31,015)
Gain on disposal of tangible fixed assets
(2,787)
(651,217)
Gain on disposal of intangible assets
-
(1,550,005)
Depreciation and impairment of tangible fixed assets
91,544
213,445
MOVEMENTS IN WORKING CAPITAL:
Decrease in stocks
62,507
1,193,659
Decrease in debtors
758,182
929,511
Decrease in creditors
(881,600)
(1,885,519)
CASH ABSORBED BY OPERATIONS
(578,300)
(1,884,158)
29
CASH ABSORBED BY OPERATIONS - COMPANY
Period ended 31 December 2025
Year ended 30 June 2025
£
£
Loss after taxation
(27,134)
(43)
MOVEMENTS IN WORKING CAPITAL:
Increase in creditors
27,111
-
CASH ABSORBED BY OPERATIONS
(23)
(43)
30
ANALYSIS OF CHANGES IN NET FUNDS - GROUP
1 July 2025
Cash flows
New leases
31 December 2025
£
£
£
£
Cash at bank and in hand
3,420,522
(599,786)
-
2,820,736
Payment of finance leases obligations
(265,817)
37,736
(35,094)
(263,175)
3,154,705
(562,050)
(35,094)
2,557,561
BPS WARWICK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2025
- 33 -
31
ANALYSIS OF CHANGES IN NET FUNDS - COMPANY
1 July 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,403
(23)
2,380
2025-12-312025-07-01falsefalseCCH SoftwareCCH Accounts Production 2026.200No description of principal activityJ R DibbleD I Battinfalse09300364bus:Consolidated2025-07-012025-12-31093003642025-07-012025-12-3109300364bus:Director12025-07-012025-12-3109300364bus:CompanySecretary12025-07-012025-12-3109300364bus:RegisteredOffice2025-07-012025-12-31093003642025-12-3109300364bus:Consolidated2025-12-3109300364bus:Consolidated2024-07-012025-06-30093003642024-07-012025-06-3009300364bus:Consolidated2025-06-30093003642025-06-3009300364core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3109300364core:CurrentFinancialInstrumentsbus:Consolidated2025-06-3009300364core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3109300364core:Non-currentFinancialInstrumentscore:AfterOneYear2025-06-3009300364core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-06-3009300364core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3109300364core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3009300364core:ShareCapitalbus:Consolidated2025-12-3109300364core:ShareCapitalbus:Consolidated2025-06-3009300364core:RevaluationReservebus:Consolidated2025-12-3109300364core:RevaluationReservebus:Consolidated2025-06-3009300364core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3109300364core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-06-3009300364core:ShareCapital2025-12-3109300364core:ShareCapital2025-06-3009300364core:RetainedEarningsAccumulatedLosses2025-12-3109300364core:RetainedEarningsAccumulatedLosses2025-06-30093003642024-06-3009300364core:RetainedEarningsAccumulatedLosses2024-06-3009300364core:RevaluationReservebus:Consolidated2025-06-3009300364core:SharePremiumbus:Consolidated2024-06-3009300364core:RevaluationReserve2025-06-3009300364core:RevaluationReserve2024-06-3009300364core:RevaluationReserve2025-12-3109300364bus:Consolidated2024-06-3009300364core:Goodwill2025-07-012025-12-3109300364core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-012025-12-3109300364core:LandBuildingscore:LongLeaseholdAssets2025-07-012025-12-3109300364core:PlantMachinery2025-07-012025-12-3109300364core:ComputerEquipment2025-07-012025-12-3109300364core:MotorVehicles2025-07-012025-12-3109300364bus:Consolidated12025-07-012025-12-3109300364bus:Consolidated12024-07-012025-06-3009300364bus:Consolidated22025-07-012025-12-3109300364bus:Consolidated22024-07-012025-06-3009300364bus:Consolidated32025-07-012025-12-3109300364bus:Consolidated32024-07-012025-06-3009300364core:Goodwillbus:Consolidated2025-06-3009300364core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-06-3009300364bus:Consolidated2025-06-3009300364core:Goodwillbus:Consolidated2025-12-3109300364core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3109300364core:Goodwillbus:Consolidated2025-06-3009300364core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-06-3009300364core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-06-3009300364core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-06-3009300364core:PlantMachinerybus:Consolidated2025-06-3009300364core:MotorVehiclesbus:Consolidated2025-06-3009300364core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3109300364core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3109300364core:PlantMachinerybus:Consolidated2025-12-3109300364core:MotorVehiclesbus:Consolidated2025-12-3109300364core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-07-012025-12-3109300364core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-07-012025-12-3109300364core:PlantMachinerybus:Consolidated2025-07-012025-12-3109300364core:MotorVehiclesbus:Consolidated2025-07-012025-12-3109300364core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-06-3009300364core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-06-3009300364core:PlantMachinerybus:Consolidated2025-06-3009300364core:MotorVehiclesbus:Consolidated2025-06-3009300364core:UnlistedNon-exchangeTradedbus:Consolidated2025-12-3109300364core:UnlistedNon-exchangeTradedbus:Consolidated2025-06-3009300364core:UnlistedNon-exchangeTraded2025-12-3109300364core:UnlistedNon-exchangeTraded2025-06-3009300364core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3109300364core:CurrentFinancialInstruments2025-12-3109300364core:CurrentFinancialInstruments2025-06-3009300364core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3109300364core:CurrentFinancialInstrumentsbus:Consolidated12025-06-3009300364core:CurrentFinancialInstruments22025-12-3109300364core:CurrentFinancialInstruments22025-06-3009300364core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3109300364core:Non-currentFinancialInstrumentsbus:Consolidated2025-06-3009300364core:Non-currentFinancialInstruments2025-12-3109300364core:Non-currentFinancialInstruments2025-06-3009300364core:WithinOneYearbus:Consolidated2025-12-3109300364core:WithinOneYearbus:Consolidated2025-06-3009300364core:WithinOneYear2025-12-3109300364core:WithinOneYear2025-06-3009300364core:BetweenTwoFiveYearsbus:Consolidated2025-12-3109300364core:BetweenTwoFiveYearsbus:Consolidated2025-06-3009300364core:BetweenTwoFiveYears2025-12-3109300364core:BetweenTwoFiveYears2025-06-3009300364core:Subsidiary12025-07-012025-12-3109300364core:Subsidiary22025-07-012025-12-3109300364core:Subsidiary32025-07-012025-12-3109300364core:Subsidiary42025-07-012025-12-3109300364core:Subsidiary112025-07-012025-12-3109300364core:Subsidiary222025-07-012025-12-3109300364core:Subsidiary332025-07-012025-12-3109300364core:Subsidiary442025-07-012025-12-3109300364bus:PrivateLimitedCompanyLtd2025-07-012025-12-3109300364bus:FRS1022025-07-012025-12-3109300364bus:Audited2025-07-012025-12-3109300364bus:ConsolidatedGroupCompanyAccounts2025-07-012025-12-3109300364bus:FullAccounts2025-07-012025-12-31xbrli:purexbrli:sharesiso4217:GBP