Company registration number 08806460 (England and Wales)
CRONFA CYF
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
CRONFA CYF
COMPANY INFORMATION
Directors
Mr A Jenkins
Mr D Jenkins
Dr D J Jenkins
Company number
08806460
Registered office
C/o Quinshield
Capel Hendre Industrial Estate
Ammanford
UK
SA18 3SJ
Auditor
Redwood Wales Limited
Ty Caer Wyr
Charter Court
Swansea Enterprise Park
Swansea
United Kingdom
SA7 9FS
Accountants
CJH
Ty Caer Wyr Charter Court
Phoenix Way
Enterprise Park
Swansea
United Kingdom
SA7 9FS
CRONFA CYF
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 31
CRONFA CYF
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

Cronfa Cyf is the holding company of a diversified Group whose principal trading activities comprise the manufacture of specialist Glass Reinforced Plastic ("GRP") products through Quinshield Limited and the operation of The Plough at Rhosmaen Limited, a hotel and restaurant business in Carmarthenshire. The Group also holds a number of property and investment assets.

 

The Group reported turnover of £14.16 million for the year (2024: £19.82 million), gross profit of £7.86 million (2024: £12.43 million) and profit before taxation of £2.93 million (2024: £5.78 million). Whilst this represents a reduction from the exceptionally strong performance achieved in the prior year, the Group remained strongly profitable during 2025.

 

Quinshield Limited remains the Group's principal trading subsidiary and specialises in the design and manufacture of GRP kiosks, housings, enclosures and other composite structures, principally for the utilities, infrastructure and construction sectors. Trading during 2025 was more subdued than the previous year, reflecting the timing and mix of customer projects and a lower level of work in progress at the year end. Nevertheless, the business remained profitable and continues to benefit from its established market position, specialist technical expertise and long-standing customer relationships.

 

The Group's second trading subsidiary, The Plough at Rhosmaen Limited, operates a hotel and restaurant near Llandeilo. The business generated turnover of £2.15 million during the year compared with £2.38 million in 2024. Gross margin remained strong at 74.3%; however, reduced turnover together with the relatively fixed cost base associated with operating the hotel resulted in a small loss before taxation for the year.

 

The Directors continue to regard the diversification of the Group's activities as beneficial. The two principal trading businesses operate in different markets and are exposed to different economic and trading cycles, whilst the Group's property and investment holdings provide further diversification and long-term asset backing.

 

Looking ahead, the Directors remain focused on maintaining the established market position of Quinshield, developing opportunities arising from continued investment in UK infrastructure, and supporting The Plough in responding to the challenges and opportunities within the Welsh hospitality market. The Group's experienced management teams, diversified operations and financial strength provide a solid foundation from which to pursue its long-term objectives.

Principal risks and uncertainties

The Directors remain confident in the Group's strategic direction but recognise that its activities across manufacturing, infrastructure supply and hospitality expose it to a range of commercial and operational risks. The principal risks are considered to be as follows:

 

Market and demand risk

The Group is exposed to changes in customer demand and the wider economic environment. Within Quinshield, the timing of utility and infrastructure investment programmes can affect order levels and project delivery. The Plough is more directly exposed to tourism levels, consumer confidence and discretionary spending. The Group's diversified activities provide some mitigation against fluctuations within individual markets.

 

Supply chain and price risk

The availability and pricing of raw materials, particularly resins, glass fibre and structural components used within the manufacturing business, can affect production costs and margins. The hospitality business is similarly exposed to movements in food, beverage and energy costs. Management continues to monitor supplier arrangements, pricing and availability and seeks to manage increases through procurement and appropriate customer pricing where possible.

CRONFA CYF
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

Employees

The Group's continued success depends upon attracting and retaining appropriately skilled employees. Quinshield requires specialist manufacturing, technical and project management expertise, whilst The Plough relies upon experienced hospitality employees to maintain service standards. The Group continues to focus on employee retention, training and development.

 

Regulatory and compliance risk

Both trading businesses operate within regulated environments. Quinshield is required to comply with relevant technical standards, product certification and customer specifications, whilst The Plough is subject to hospitality, food safety, licensing and health and safety requirements. Appropriate policies and procedures are maintained and regulatory developments are monitored by management.

 

Operational and margin risk

The profitability of Quinshield can be affected by project mix, contract pricing, labour utilisation and production efficiency, whilst The Plough has a relatively fixed operating cost base and is therefore sensitive to changes in occupancy and customer volumes. Management monitors trading performance, margins and operating costs closely across both businesses.

 

Property and asset risk

The Group holds a number of operational and investment properties and is therefore exposed to changes in property values and the ongoing costs of maintaining these assets. The Directors regularly consider the condition and carrying value of significant properties and the requirement for future investment.

On behalf of the board

Mr D Jenkins
Director
14 August 2026
CRONFA CYF
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The primary activity of the Group continued to be that of a specialist manufacturer of prebuilt Glass Reinforced Plastic (GRP) composite buildings, serving all major utility sectors. Our products are engineered to meet rigorous industry standards and are used in a variety of infrastructure projects across the UK, providing turnkey enclosure solutions for gas, water, electricity, nuclear, rail and the renewables sector. Additional activities within the Group continued to be the operation of a hotel and restaurant.

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:

Mr A Jenkins
Mr D Jenkins
Dr D J Jenkins
Auditor

The auditors Redwood Wales Limited will be proposed fo 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:

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.

CRONFA CYF
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 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.

Going concern

The financial statements have been prepared on a going concern basis which assumes the Group will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

The Group meets its day to day working capital requirements from its cash reserves. At the date of approval of the financial statements, sales to all key markets have continued to meet budgeted levels. With no indication that the current time this position will change, the Group's forecasts and projections show that the Group will be able to operate within available reserves.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the Group has adequate resources to continue in operational existence foe the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

On behalf of the board
Mr D Jenkins
Director
14 August 2026
CRONFA CYF
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CRONFA CYF
- 5 -
Opinion

We have audited the financial statements of Cronfa Cyf (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 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:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

 

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

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We obtain an understanding of the legal and regulatory frameworks that the company operates in, focusing on those laws and regulations that had a direct effect on the Financial Statements or that had a fundamental effect on operations of the company. The key laws and regulations we consider in this context include UK Companies Act and relevant tax legislation.

Audit procedures performed by the engagement team to respond to the risk of irregularities and non-compliance with laws and regulations, including fraud, include the following:

 

CRONFA CYF
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CRONFA CYF
- 7 -

There are inherent limitations in the audit procedures which means we are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. The risk of not detecting material misstatement due to fraud is higher than the risk of non detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forger or intentional misrepresentations, or through 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.

 

Use of our report

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

 

Mark Howells (Senior Statutory Auditor)
For and on behalf of Redwood Wales Limited, Statutory Auditor
Chartered Certified Accountants
Ty Caer Wyr
Charter Court
Swansea Enterprise Park
Swansea
SA7 9FS
United Kingdom
14 August 2026
CRONFA CYF
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
14,160,024
19,822,054
Cost of sales
(6,304,756)
(7,389,224)
Gross profit
7,855,268
12,432,830
Administrative expenses
(5,727,003)
(7,031,727)
Other operating income
373,560
27,111
Operating profit
4
2,501,825
5,428,214
Interest receivable and similar income
8
447,908
347,879
Interest payable and similar expenses
9
(19,472)
-
0
Profit before taxation
2,930,261
5,776,093
Tax on profit
10
(525,887)
(1,110,097)
Profit for the financial year
23
2,404,374
4,665,996
Profit for the financial year is all attributable to the owners of the parent company.
CRONFA CYF
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
£
£
Profit for the year
2,404,374
4,665,996
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
2,404,374
4,665,996
Total comprehensive income for the year is all attributable to the owners of the parent company.
CRONFA CYF
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
784,331
882,372
Total intangible assets
784,331
882,372
Tangible assets
12
2,203,022
2,285,742
Investment property
13
496,061
496,061
Investments
14
12,000
12,000
3,495,414
3,676,175
Current assets
Stocks
16
365,285
364,744
Debtors
17
3,337,222
5,800,360
Cash at bank and in hand
14,271,991
11,949,738
17,974,498
18,114,842
Creditors: amounts falling due within one year
18
(1,679,955)
(4,405,434)
Net current assets
16,294,543
13,709,408
Net assets
19,789,957
17,385,583
Capital and reserves
Called up share capital
20
12,503
12,503
Capital redemption reserve
21
12,503
12,503
Other reserves
25,002
25,002
Profit and loss reserves
23
19,739,949
17,335,575
Total equity
19,789,957
17,385,583
The financial statements were approved by the board of directors and authorised for issue on 14 August 2026 and are signed on its behalf by:
14 August 2026
Mr D Jenkins
Director
Company registration number 08806460 (England and Wales)
CRONFA CYF
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
14,923
18,262
Investment property
13
312,000
312,000
Investments
14
2,245,806
2,245,806
2,572,729
2,576,068
Current assets
Debtors
17
479,026
299,026
Cash at bank and in hand
5,485,483
5,359,278
5,964,509
5,658,304
Creditors: amounts falling due within one year
18
(103,722)
(105,679)
Net current assets
5,860,787
5,552,625
Net assets
8,433,516
8,128,693
Capital and reserves
Called up share capital
20
12,503
12,503
Capital redemption reserve
21
12,503
12,503
Profit and loss reserves
23
8,408,510
8,103,687
Total equity
8,433,516
8,128,693

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 profit for the year was £304,823 (2024 - £302,368 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 14 August 2026 and are signed on its behalf by:
14 August 2026
Mr D Jenkins
Director
Company registration number 08806460 (England and Wales)
CRONFA CYF
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2024
12,503
12,503
25,002
12,669,579
12,719,587
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
4,665,996
4,665,996
Balance at 31 December 2024
12,503
12,503
25,002
17,335,575
17,385,583
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
-
2,404,374
2,404,374
Balance at 31 December 2025
12,503
12,503
25,002
19,739,949
19,789,957
CRONFA CYF
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2024
12,503
12,503
7,801,319
7,826,325
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
302,368
302,368
Balance at 31 December 2024
12,503
12,503
8,103,687
8,128,693
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
304,823
304,823
Balance at 31 December 2025
12,503
12,503
8,408,510
8,433,516
CRONFA CYF
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
3,264,665
4,839,178
Interest paid
(19,472)
-
0
Income taxes paid
(1,211,594)
(964,409)
Net cash inflow from operating activities
2,033,599
3,874,769
Investing activities
Purchase of intangible assets
-
(121,134)
Purchase of tangible fixed assets
(159,254)
(182,502)
Proceeds from disposal of tangible fixed assets
-
18,751
Purchase of investment property
-
(184,061)
Interest received
447,908
347,879
Net cash generated from/(used in) investing activities
288,654
(121,067)
Net increase in cash and cash equivalents
2,322,253
3,753,702
Cash and cash equivalents at beginning of year
11,949,738
8,196,036
Cash and cash equivalents at end of year
14,271,991
11,949,738
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information

Cronfa Cyf (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is C/o Quinshield, Capel Hendre Industrial Estate, Ammanford, UK, SA18 3SJ.

 

The group consists of Cronfa Cyf 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 FRS102, being parent of a group which 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:

 

 

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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Cronfa Cyf 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 31 December 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.

 

Where necessary. adjustments are made to the financial statements of the subsidiaries to bring the accounting policies used into line with those used by other members of the Group.

 

 

 

 

1.4
Going concern

The financial statements have been prepared on a going concern basis which assumes that the Group will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

The Group meets its day to day working capital requirements from its cash reserves at the date of signing, sales to all key markets have continued to meet budgeted levels. With no indication that at the current time this position will change, the Group's forecasts and projections show that the Group will be able to operate within available reserves.

 

Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

 

1.5
Revenue

The turnover shown in the profit and loss account represents amounts invoiced during the year for manufacturing and the maintenance of GRP structures, exclusive of Value Added Tax.

 

Turnover in relation to food and drink comprises the fair value of the consideration received or receivable for the sale of food, drink and provision of hotel rooms and services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

 

Revenue from 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 in respect of the transaction can be measured reliably.

 

In respect of long-term contracts, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-term contracts is recognised by reference to stage of completion.

 

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
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.

 

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.

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
Nil
Plant and equipment
15-25% Reducing Balance
Fixtures and fittings
15% Reducing Balance
Motor vehicles
25% 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
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

1.9
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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -

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

 

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

 

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

 

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

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

1.10
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.

1.11
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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -

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.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.13
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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

1.14
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.

1.15
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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
Deferred tax

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

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

1.16
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.

1.17
Retirement benefits

The company operates a defined contribution pension scheme for certain directors and employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

 

1.18
Leases
As lessor

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

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

1.19
Foreign exchange

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating profit.

1.20

Product development

Product development expenditure is written off in the year in which it is incurred.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
1.21

Hire purchase and leasing commitments

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

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 concerning the carrying amounts 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 considered relevant. Actual results may differ from these estimates.

 

The principal areas of judgement and estimation uncertainty considered by the Directors are as follows:

Useful economic life of tangible assets

The Group holds a significant portfolio of property, plant and equipment across its manufacturing, hospitality and property activities. The Directors exercise judgement in determining the appropriate useful economic lives and residual values of these assets and review their carrying values for indicators of impairment.

 

Where indicators of impairment are identified, the recoverable amount of the relevant asset is assessed by reference to its expected future economic benefits, which may require assumptions regarding future trading performance, market conditions and asset values.

 

Valuation of investment property

The Group holds investment properties which are carried at fair value. The determination of fair value requires judgement and estimation, particularly where there is limited directly comparable market evidence. The Directors consider available market information and, where appropriate, professional valuation evidence in assessing the carrying value of these properties at the reporting date.

 

Work in progress

The manufacturing subsidiary undertakes contracts which may remain incomplete at the reporting date. The valuation of work in progress requires judgement regarding the stage of completion, costs incurred and recoverability of amounts recognised. Estimates are reviewed regularly as contracts progress and adjusted where necessary to reflect the latest information available.

 

Inventory valuation

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Judgement is required in identifying slow-moving, obsolete or impaired inventory and in assessing whether the carrying value of stock remains recoverable.

Revenue recognition

Judgement may be required in determining the appropriate timing of revenue recognition, particularly in respect of manufacturing contracts spanning the reporting date and amounts received in advance by the hospitality business for accommodation, functions and other services. Revenue is recognised in accordance with the Group's accounting policies when the relevant recognition criteria have been satisfied.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
GRP Structures
12,012,346
17,628,918
Hospitality
2,147,678
2,193,136
14,160,024
19,822,054
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
13,455,001
18,810,449
Europe
705,023
1,011,605
14,160,024
19,822,054
2025
2024
£
£
Other revenue
Interest income
447,908
347,879
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging:
Depreciation of tangible fixed assets
241,974
251,588
(Profit)/loss on disposal of tangible fixed assets
-
2,826
Amortisation of intangible assets
98,041
98,041
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
-
-
Audit of the financial statements of the company's subsidiaries
12,600
12,000
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
The Plough Restaurant and Hotel
44
40
-
-
Quinshield Production and Admin
96
112
-
-
Total
140
152
0
0

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
5,576,973
7,115,419
-
0
-
0
Pension costs
492,152
669,891
-
0
-
0
6,069,125
7,785,310
-
0
-
0
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
1,247,807
2,513,622
Company pension contributions to defined contribution schemes
328,131
449,962
1,575,938
2,963,584
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
535,014
1,392,582
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
447,908
347,879
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
8
Interest receivable and similar income
(Continued)
- 25 -
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
447,908
347,879
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
19,472
-
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
782,206
1,174,486
Adjustments in respect of prior periods
-
0
(14,564)
Benefit arising from a previously unrecognised tax loss or credit
(256,319)
-
0
Total current tax
525,887
1,159,922
Deferred tax
Origination and reversal of timing differences
-
0
(49,825)
Total tax charge
525,887
1,110,097
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 26 -

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

2025
2024
£
£
Profit before taxation
2,930,261
5,776,093
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
732,565
1,444,023
Effects of:
Expenses that are not deductible in determining taxable profit
10,469
9,800
Permanent capital allowances in excess of depreciation
14,661
15,636
Amortisation on assets not qualifying for tax allowances
24,511
24,511
Tax under/(over) provided in prior years
-
0
210
Profit/loss on disposal
-
0
706
Tax credit adjustment previous years
(256,319)
(334,964)
Deferred tax adjustments
-
(49,825)
Taxation charge in the financial statements
525,887
1,110,097
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2025 and 31 December 2025
980,413
Amortisation and impairment
At 1 January 2025
98,041
Amortisation charged for the year
98,041
At 31 December 2025
196,082
Carrying amount
At 31 December 2025
784,331
At 31 December 2024
882,372
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
3,002,443
1,763,210
383,419
339,892
5,488,964
Additions
-
0
42,722
79,227
37,305
159,254
At 31 December 2025
3,002,443
1,805,932
462,646
377,197
5,648,218
Depreciation and impairment
At 1 January 2025
1,259,672
1,366,998
336,607
239,945
3,203,222
Depreciation charged in the year
94,541
89,615
14,705
43,113
241,974
At 31 December 2025
1,354,213
1,456,613
351,312
283,058
3,445,196
Carrying amount
At 31 December 2025
1,648,230
349,319
111,334
94,139
2,203,022
At 31 December 2024
1,742,771
396,212
46,812
99,947
2,285,742
Company
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2025 and 31 December 2025
52,897
60,469
47,038
160,404
Depreciation and impairment
At 1 January 2025
40,646
57,913
43,582
142,141
Depreciation charged in the year
1,838
638
864
3,340
At 31 December 2025
42,484
58,551
44,446
145,481
Carrying amount
At 31 December 2025
10,413
1,918
2,592
14,923
At 31 December 2024
12,251
2,556
3,455
18,262
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025 and 31 December 2025
496,061
312,000

Investment property consists of freehold land and buildings which are held at cost. Acquisition of these properties are recent and the directors do not consider there is a material difference in market value.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
£
£
£
£
Listed investments
12,000
12,000
-
0
-
0
Unlisted investments
-
0
-
0
2,245,806
2,245,806
12,000
12,000
2,245,806
2,245,806
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2025 and 31 December 2025
12,000
Carrying amount
At 31 December 2025
12,000
At 31 December 2024
12,000
Movements in fixed asset investments
Company
Investments
£
Cost or valuation
At 1 January 2025 and 31 December 2025
2,245,806
Carrying amount
At 31 December 2025
2,245,806
At 31 December 2024
2,245,806
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Quinshield Limited
Capel Hendre Industrial Estate, Ammanford, Carmarthenshire, SA18 3SJ
Oridinary
100.00
The Plough at Rhosmaen Limited
The Plough at Rhosmaen, Rhosmaen, Llandeilo, Carmarthenshire, SA19 6NP
Oridinary
100.00
CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
365,285
364,744
-
-
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,760,489
3,216,598
-
0
-
0
Gross amounts owed by contract customers
522,353
2,508,608
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
479,023
299,023
Other debtors
10,922
29,603
3
3
Prepayments and accrued income
43,458
45,551
-
0
-
0
3,337,222
5,800,360
479,026
299,026
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
196,611
336,450
-
0
-
0
Contract liabilities
4,074
-
0
-
0
-
0
Corporation tax payable
198,786
884,493
102,720
104,677
Other taxation and social security
590,413
592,685
-
0
-
0
Other creditors
161,085
159,856
-
0
-
0
Accruals and deferred income
528,986
2,431,950
1,002
1,002
1,679,955
4,405,434
103,722
105,679

Included in other creditors are amounts of £136,212 (2024: £156,392) which relates to monies collected for deposits and hospitality vouchers.

19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
492,152
669,891

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.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
12,501
12,501
12,501
12,501
Ordinary A shares of £1 each
2
2
2
2
12,503
12,503
12,503
12,503
21
Capital redemption reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
12,503
12,503
12,503
12,503
22
2025
2024
Group
£
£
At the beginning and end of the year
25,002
25,002
2025
2024
Company
£
£
At the beginning and end of the year
-
-
23
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
17,335,575
12,669,579
8,103,687
7,801,319
Profit for the year
2,404,374
4,665,996
304,823
302,368
At the end of the year
19,739,949
17,335,575
8,408,510
8,103,687
24
Related party transactions

During the year the group paid rent of £800,000 (2024: £800,000) for use of its manufacturing premises to an entity controlled by Mr D W Jenkins and Mr A D Jenkins, directors.

 

During the year the company paid £25,816 (2024: £43,257) for consultancy services from a related business.

CRONFA CYF
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
25
Ultimate controlling party

The ultimate controlling party during the current and previous year was director Dr D J Jenkins.

26
Cash generated from group operations
2025
2024
£
£
Profit after taxation
2,404,374
4,665,996
Adjustments for:
Taxation charged
525,887
1,110,097
Finance costs
19,472
-
0
Investment income
(447,908)
(347,879)
(Gain)/loss on disposal of tangible fixed assets
-
2,826
Amortisation and impairment of intangible assets
98,041
98,041
Depreciation and impairment of tangible fixed assets
241,974
251,588
Movements in working capital:
(Increase)/decrease in stocks
(541)
79,372
Decrease/(increase) in debtors
2,463,138
(840,791)
Decrease in creditors
(2,039,772)
(180,073)
Cash generated from operations
3,264,665
4,839,177
27
Analysis of changes in net funds - group
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
11,949,738
2,322,253
14,271,991
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr A JenkinsMr D JenkinsDr D J Jenkinsfalse08806460bus:Consolidated2025-01-012025-12-31088064602025-01-012025-12-3108806460bus:Director1bus:Consolidated2025-01-012025-12-3108806460bus:Director2bus:Consolidated2025-01-012025-12-3108806460bus:Director3bus:Consolidated2025-01-012025-12-3108806460bus:Director12025-01-012025-12-3108806460bus:Director22025-01-012025-12-3108806460bus:Director32025-01-012025-12-3108806460bus:RegisteredOffice2025-01-012025-12-31088064602025-12-3108806460bus:Consolidated2025-12-3108806460bus:Consolidated2024-01-012024-12-31088064602024-01-012024-12-3108806460core:Goodwillbus:Consolidated2025-12-3108806460core:Goodwillbus:Consolidated2024-12-3108806460bus:Consolidated2024-12-31088064602024-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-12-3108806460core:PlantMachinerybus:Consolidated2025-12-3108806460core:FurnitureFittingsbus:Consolidated2025-12-3108806460core:MotorVehiclesbus:Consolidated2025-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3108806460core:PlantMachinerybus:Consolidated2024-12-3108806460core:FurnitureFittingsbus:Consolidated2024-12-3108806460core:MotorVehiclesbus:Consolidated2024-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3108806460core:PlantMachinery2025-12-3108806460core:MotorVehicles2025-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3108806460core:PlantMachinery2024-12-3108806460core:MotorVehicles2024-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3108806460core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108806460core:ShareCapitalbus:Consolidated2025-12-3108806460core:ShareCapitalbus:Consolidated2024-12-3108806460core:CapitalRedemptionReservebus:Consolidated2025-12-3108806460core:CapitalRedemptionReservebus:Consolidated2024-12-3108806460core:OtherMiscellaneousReservebus:Consolidated2025-12-3108806460core:OtherMiscellaneousReservebus:Consolidated2024-12-3108806460core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3108806460core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108806460core:ShareCapital2025-12-3108806460core:ShareCapital2024-12-3108806460core:CapitalRedemptionReserve2025-12-3108806460core:CapitalRedemptionReserve2024-12-3108806460core:RetainedEarningsAccumulatedLosses2025-12-3108806460core:RetainedEarningsAccumulatedLosses2024-12-3108806460core:ShareCapitalbus:Consolidated2023-12-3108806460core:CapitalRedemptionReservebus:Consolidated2023-12-31088064602023-12-3108806460core:ShareCapital2023-12-3108806460core:CapitalRedemptionReserve2023-12-3108806460bus:Consolidated2023-12-3108806460core:Goodwill2025-01-012025-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3108806460core:PlantMachinery2025-01-012025-12-3108806460core:FurnitureFittings2025-01-012025-12-3108806460core:MotorVehicles2025-01-012025-12-3108806460core:UKTaxbus:Consolidated2025-01-012025-12-3108806460core:UKTaxbus:Consolidated2024-01-012024-12-3108806460bus:Consolidated12025-01-012025-12-3108806460bus:Consolidated12024-01-012024-12-3108806460bus:Consolidated22025-01-012025-12-3108806460bus:Consolidated22024-01-012024-12-3108806460bus:Consolidated32025-01-012025-12-3108806460bus:Consolidated32024-01-012024-12-3108806460bus:Consolidated42025-01-012025-12-3108806460bus:Consolidated42024-01-012024-12-3108806460core:Goodwillbus:Consolidated2024-12-3108806460core:Goodwillbus:Consolidated2025-01-012025-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3108806460core:PlantMachinerybus:Consolidated2024-12-3108806460core:FurnitureFittingsbus:Consolidated2024-12-3108806460core:MotorVehiclesbus:Consolidated2024-12-3108806460bus:Consolidated2024-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3108806460core:PlantMachinery2024-12-3108806460core:MotorVehicles2024-12-31088064602024-12-3108806460core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-01-012025-12-3108806460core:PlantMachinerybus:Consolidated2025-01-012025-12-3108806460core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3108806460core:MotorVehiclesbus:Consolidated2025-01-012025-12-3108806460core:ListedExchangeTradedbus:Consolidated2025-12-3108806460core:ListedExchangeTradedbus:Consolidated2024-12-3108806460core:ListedExchangeTraded2025-12-3108806460core:ListedExchangeTraded2024-12-3108806460core:UnlistedNon-exchangeTradedbus:Consolidated2025-12-3108806460core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3108806460core:UnlistedNon-exchangeTraded2025-12-3108806460core:UnlistedNon-exchangeTraded2024-12-3108806460core:Subsidiary12025-01-012025-12-3108806460core:Subsidiary22025-01-012025-12-3108806460core:Subsidiary112025-01-012025-12-3108806460core:Subsidiary222025-01-012025-12-3108806460core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3108806460core:CurrentFinancialInstruments2025-12-3108806460core:CurrentFinancialInstruments2024-12-3108806460core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3108806460core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3108806460core:CurrentFinancialInstruments22025-12-3108806460core:CurrentFinancialInstruments22024-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12025-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12024-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYear22025-12-3108806460core:CurrentFinancialInstrumentscore:WithinOneYear22024-12-3108806460bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108806460bus:FRS1022025-01-012025-12-3108806460bus:Audited2025-01-012025-12-3108806460bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3108806460bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP