Company Registration No. 01440638 (England and Wales)
HÖRMANN (U.K.) LIMITED
ANNUAL REPORT AND GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
HÖRMANN (U.K.) LIMITED
COMPANY INFORMATION
Directors
C Hörmann
W Gorner
Secretary
P Eadie
Company number
01440638
Registered office
Gee Road
Coalville
Leicestershire
LE67 4JW
Auditor
Moore
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
HÖRMANN (U.K.) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
HÖRMANN (U.K.) LIMITED
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
The results for the year are set out in the profit and loss account.
The group has not only been able to maintain its overall share of the UK market, it has also increased market share in certain strategic areas. This was achieved against a backdrop of a challenging macroeconomic environment and increasing competition.
Principal risks and uncertainties
Within the UK economy we have seen continued inflationary pressures and resultant weak growth and poor consumer confidence. Our emphasis therefore has been on continued product development and innovative end-consumer marketing. This is coupled with our Partner Standard Program, where we drive excellence amongst our dealer network and ensure that the customer journey meets and exceeds their expectations. Our purchase of Fen Bay Services, now FBS Hormann, over 4 years ago has allowed us to become a key player in the UK Industrial Door and Loading Bay markets for New Build, Refurbishment and Service.
The group is exposed to a moderate level of price risk, credit risk, liquidity risk and cash flow risk. The group manages these risks by financing its operations through retained profits, the use of bank facilities and loans from group companies together with efficient monitoring and forecasting of cashflow. The parent company monitors the levels of support required and ensures that these levels are maintained.
The directors' objectives are to retain sufficient liquid funds to enable it to meet its day to day requirements, minimise the group’s exposure to fluctuating interest rates, and match the repayment schedule of any external borrowings or overdraft with the future cashflows expected to arise from the group's trading activities.
The company minimises its risk exposure to currency risk by taking out forward contracts with its financers. The group manages trade creditors by ensuring sufficient funds are available to meet liabilities as they become due. Trade debtors are managed in respect of credit and cash flow by policies controlling credit offered to customers and regular monitoring of amounts receivable. Due to the nature of the financial instruments there is no exposure to price risk.
Development and performance
Difficult market conditions impacted on many UK businesses in the year; the group has managed its overheads efficiently to keep the underlying costs of the business in line with the prior year even allowing for the introduction of a number of initiatives which will streamline operational efficiency. We have also proactive in passing increased costs into the market. The board are therefore satisfied with the results of the group for the year under review, which saw a profit before tax of £3.1 million generated.
It is an ongoing commitment of the company to provide value added services to its customers through fast response times, high quality products, transport management and continuing to build on strong customer relationships. The directors and management team continue to manage competitive risks, monitor cost control and look at efficiency improvements but feel that the company is well placed to service its growing trade and market share.
At the balance sheet date the group had net assets of more than £34.9 million and net current assets in excess of £21.6 million, demonstrating a strong asset base and liquidity which underpins the Board's confidence that the group is well placed for the future.
HÖRMANN (U.K.) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators
Turnover: £107,220,322 (2024 £93,280,010)
Turnover increase: 14.9% (2024 decrease of 2.5%)
The increase in turnover is due to a combination of price increases and growth of market share.
Gross profit %: 26.1% (2024 22.3%)
This has increased slightly as raw material prices have stabilised.
Operating profit: £3,090,831 (2024 £1,024,613)
The operating profit has increased in line with gross profit and this is due to close control over administrative expenses.
Profit before tax: £3,081,272 (2024 £1,034,793)
The profit before tax has increased in line with gross profit and this is due to close control over administrative expenses.
Section 172 statement
Stakeholder Engagement
As the Senior Management Team of Hörmann (UK), we have a legal responsibility under section 172 of the Companies Act 2006 to act in the way we consider, in good faith, would be most likely to promote the company’s success for the benefit of its members as a whole, and to have regard to the long-term effect of our decisions on the company and its stakeholders. This statement addresses the ways in which we as a Senior Management Team undertake this responsibility.
Promoting the company’s success for its members
Hörmann (UK) Limited commenced trading in 1979 and continues to be controlled and run by the Hörmann family. We are pleased how in over 40 years, the company has provided employment, training and development and financial reward for its owners and employees.
We aim to be the key player in the UK for domestic and industrial doors and allied products by being close to customers and providing continual innovation and solutions.
Our key aims are to maximise the company’s ambition to grow market share and profit whilst returning the highest possible value to the family shareholders.
The company makes strategic decisions based on long term objectives. In particular this has meant ongoing investment in capital projects , most recently including a new academy and showroom to train and promote our product including new lines.
HÖRMANN (U.K.) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Engaging with stakeholders
Our key stakeholders, and the ways in which we engage with them, are as follows:
Our employees
We rely on a committed and skilled team in production, warehouse and transport, as well as office support, highly motivated field staff and area sales managers. We are renowned for our customer support, which requires us to be highly flexible and responsive to increasing demands for our products which differentiates us in a mature marketplace. We cannot achieve this success without our team.
Recruitment and retention of staff is an important business goal. We help to engage with team members by:
Setting remuneration at market rates;
Providing training and career development support; and
Briefing all staff on a regular basis on the progress and plans for the company.
Our customers and suppliers
At group level we invest heavily in innovation so that we can offer customers the best quality products with the minimum lead times.
Our business rationale focuses on quality, delivery and completion. We are not necessarily the cheapest supplier and do not aim to be. Our customers value the high degree of interaction and expertise that we offer.
We pride ourselves on maintaining a reputation for transparency and fair dealing in our interaction with customers and suppliers.
Our community
We are active supporters of our local community through charitable donations, sponsorship and other schemes such as mentoring work with pupils in schools.
Our planet
Hörmann (UK) Limited takes its environmental responsibilities very seriously. As a family owned business we want to ensure that we take an active part in ensuring that our operations have the minimum effect on both resources and climate.
In the UK we are proud of the fact that our site in Coalville is powered through solar and we achieve 98% of all waste being recycled.
Our plants in Germany are all powered by energy from renewable sources and products are designed to be recyclable once they have reached the end of their service life.
W Gorner
Director
11 September 2026
HÖRMANN (U.K.) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the group and the company continued to be that of the assembly, distribution and installation of doors and integrated loading bay systems.
Results and dividends
The results for the year are set out on page 10.
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:
C Hörmann
W Gorner
Disabled persons
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Auditor
The auditor, Moore, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
We have a longstanding commitment to tackling climate change. Our calculated carbon footprint for our current financial year has been considered for qualifying Group companies.
In line with the Greenhouse Gas Protocol (GHG) Corporate Accounting and Reporting Standard, Hormann (U.K.) Limited has been engaged in a process aimed at reducing our energy and greenhouse gas emissions. Qualifying entities included within the Group are Hormann (U.K.) Limited only.
The company currently maintain both scope 1 & 2 emissions, which are generated from our premises and offices, respectively. We also maintain scope 1 emissions from a range of transport.
The company is currently devising a strategy to reduce our carbon footprint significantly including:
Encouraging employees to purchase renewable technology cars i.e., hybrids
Purchasing energy efficient equipment where appropriate in our premises
Replacing HVAC systems with energy-efficient equipment where possible
Adopting behavioural change measures where possible
HÖRMANN (U.K.) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
637,092
548,931
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
103.21
62.93
- Fuel consumed for owned transport
125.37
113.00
228.58
175.93
Scope 2 - indirect emissions
- Electricity purchased
5.54
42.42
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
-
Total gross emissions
234.12
218.35
Intensity ratio
Tonnes CO2e per full time employee
1.829
1.847
Quantification and reporting methodology
We have reported all of emission sources under the Companies Act 2006 (Strategic Report and Director's Reports) Regulations 2013 as required. We have calculated and reported our emissions in line with the GHG Protocol Corporate Accounting and Reporting Standard (revised edition) and emission factors from the UK Government's GHG Conversion Factors for Company Reporting 2024 (reference "Introduction guidance").
The reporting period is the financial year, the same as that covered by the Annual Report and Financial Statements but restricted where a qualifying subsidiary has been part of the group for only part of that period. The boundaries of the GHG inventory are defined using the operational control approach. In general, the emissions reported are the same as those which would be reported based on a financial control boundary.
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per full time employee.
Measures taken to improve energy efficiency
Replacing ageing office equipment with energy-efficient products.
Expanded video conferencing and online meetings (as opposed to F2F meetings).
Ongoing transfer of vehicles from fossil fuel power to electric hybrid or pure electric.
Objectives for 2026
Reduce baseline electricity and gas consumption by 2%.
Continual review of existing operational and office equipment and company policies.
Continued implementation and assessment of Energy Savings Opportunity Scheme (ESO) recommendations.
Continuing existing energy saving programmes.
HÖRMANN (U.K.) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with 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 company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Matters covered in the Strategic Report
Information as required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 with regards to financial risk management, environmental matters, employee engagement and how the Directors have had regard to the business relationships with suppliers, customers and others and the effect this regard has had, including on the principal decisions made in the year have been included in the Strategic Report.true
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
W Gorner
Director
11 September 2026
HÖRMANN (U.K.) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HÖRMANN (U.K.) LIMITED
- 7 -
Opinion
We have audited the financial statements of Hörmann (U.K.) Limited (the 'parent company') and its subsidiaries (the 'group') for the year 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 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 the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
HÖRMANN (U.K.) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HÖRMANN (U.K.) LIMITED
- 8 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 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.
As part of our audit, we directed, supervised and performed the group audit in accordance with International Standards on Auditing (UK). The group audit was conducted entirely by our audit team and no other auditors were involved. We remain responsible for the direction, supervision and performance of the group audit and for the audit opinion expressed on the group financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the group and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the group complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
HÖRMANN (U.K.) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HÖRMANN (U.K.) LIMITED
- 9 -
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Mohamedraza Mavani (Senior Statutory Auditor)
For and on behalf of Moore
Statutory Auditor
Chartered Accountants
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
18 September 2026
HÖRMANN (U.K.) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
107,220,322
93,280,010
Cost of sales
(79,191,902)
(69,487,372)
Gross profit
28,028,420
23,792,638
Distribution costs
(3,428,663)
(3,145,531)
Administrative expenses
(21,699,031)
(19,823,494)
Other operating income
190,105
201,000
Operating profit
4
3,090,831
1,024,613
Interest receivable and similar income
8
56,420
79,941
Interest payable and similar expenses
9
(65,979)
(69,761)
Profit before taxation
3,081,272
1,034,793
Tax on profit
10
(1,210,737)
(691,674)
Profit for the financial year
1,870,535
343,119
Profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
HÖRMANN (U.K.) LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
7,114,341
8,565,176
Other intangible assets
11
139,980
183,316
Total intangible assets
7,254,321
8,748,492
Tangible assets
12
8,140,947
5,383,471
Investment property
13
2,500,000
15,395,268
16,631,963
Current assets
Stocks
16
8,081,362
8,536,443
Debtors
17
20,889,713
20,632,637
Cash at bank and in hand
11,840,149
9,270,222
40,811,224
38,439,302
Creditors: amounts falling due within one year
18
(19,191,639)
(20,749,877)
Net current assets
21,619,585
17,689,425
Total assets less current liabilities
37,014,853
34,321,388
Creditors: amounts falling due after more than one year
19
(480,026)
(338,168)
Provisions for liabilities
Deferred tax liability
22
1,555,196
874,124
(1,555,196)
(874,124)
Net assets
34,979,631
33,109,096
Capital and reserves
Called up share capital
24
17,800,000
17,800,000
Non-distributable profits reserve
25
1,214,189
Distributable profit and loss reserves
17,179,631
14,094,907
Total equity
34,979,631
33,109,096
The financial statements were approved by the board of directors and authorised for issue on 11 September 2026 and are signed on its behalf by:
11 September 2026
W Gorner
Director
Company registration number 01440638 (England and Wales)
HÖRMANN (U.K.) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
3,042,108
2,971,740
Investment property
13
2,500,000
Investments
14
17,297,897
17,297,897
20,340,005
22,769,637
Current assets
Stocks
16
5,501,820
6,082,125
Debtors
17
14,689,102
13,948,741
Cash at bank and in hand
11,249,537
9,157,317
31,440,459
29,188,183
Creditors: amounts falling due within one year
18
(31,676,626)
(16,444,964)
Net current (liabilities)/assets
(236,167)
12,743,219
Total assets less current liabilities
20,103,838
35,512,856
Provisions for liabilities
Deferred tax liability
22
456,993
427,401
(456,993)
(427,401)
Net assets
19,646,845
35,085,455
Capital and reserves
Called up share capital
24
17,800,000
17,800,000
Non-distributable profits reserve
25
1,214,189
Distributable profit and loss reserves
1,846,845
16,071,266
Total equity
19,646,845
35,085,455
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £15,438,610 (2024 - £1,152,853 profit).
The financial statements were approved by the board of directors and authorised for issue on 11 September 2026 and are signed on its behalf by:
11 September 2026
W Gorner
Director
Company registration number 01440638 (England and Wales)
HÖRMANN (U.K.) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2024
17,800,000
1,214,189
13,751,788
32,765,977
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
343,119
343,119
Balance at 31 December 2024
17,800,000
1,214,189
14,094,907
33,109,096
Year ended 31 December 2025:
Profit and total comprehensive income
-
(1,214,189)
3,084,724
1,870,535
Balance at 31 December 2025
17,800,000
17,179,631
34,979,631
HÖRMANN (U.K.) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
Share capital
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2024
17,800,000
1,214,189
14,918,413
33,932,602
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
1,152,853
1,152,853
Balance at 31 December 2024
17,800,000
1,214,189
16,071,266
35,085,455
Year ended 31 December 2025:
Profit and total comprehensive income
-
(1,214,189)
(14,224,421)
(15,438,610)
Balance at 31 December 2025
17,800,000
1,846,845
19,646,845
HÖRMANN (U.K.) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
4,546,584
1,723,078
Interest paid
(65,979)
(69,761)
Income taxes paid
(703,355)
(369,165)
Net cash inflow from operating activities
3,777,250
1,284,152
Investing activities
Purchase of intangible assets
-
(29,064)
Purchase of tangible fixed assets
(4,252,332)
(1,578,255)
Proceeds from disposal of tangible fixed assets
42,362
50,355
Proceeds from disposal of investment property
3,237,444
-
Repayment of loans
-
88
Interest received
56,420
79,941
Net cash used in investing activities
(916,106)
(1,476,935)
Financing activities
Payment of finance leases obligations
(200,461)
(100,536)
Net cash used in financing activities
(200,461)
(100,536)
Net increase/(decrease) in cash and cash equivalents
2,660,683
(293,319)
Cash and cash equivalents at beginning of year
9,179,466
9,472,785
Cash and cash equivalents at end of year
11,840,149
9,179,466
Relating to:
Cash at bank and in hand
11,840,149
9,270,222
Bank overdrafts included in creditors payable within one year
-
(90,756)
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
1
Accounting policies
Company information
Hörmann (U.K.) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Gee Road, Coalville, Leicestershire, LE67 4JW.
The group consists of Hörmann (U.K.) Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Hörmann (U.K.) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 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.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.4
Going concern
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 for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
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.
Revenue from contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 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.
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
Amortisation 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:
Software
20% straight line
Patents & licences
10% or 20% straight line
Development costs
10% straight line
1.9
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Short leasehold property
2% straight line
Plant and equipment
10% straight line or 20% or 25% reducing balance
Fixtures and fittings
10% or 33% straight line or 25% reducing balance
Motor vehicles
25% straight line or 25% reducing balance
Plant held for rental
20% straight line
Van equipment
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.
1.10
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.
1.11
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.
1.12
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.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
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.
1.13
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.14
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.15
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.
1.16
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.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
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.
1.17
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.
1.18
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.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -
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.
1.19
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.
1.20
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.21
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.
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.
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.
1.22
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
107,220,322
93,280,010
2025
2024
£
£
Other revenue
Interest income
56,420
79,941
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(15,550)
(5,712)
Depreciation of owned tangible fixed assets
1,389,298
554,040
Depreciation of tangible fixed assets held under finance leases
220,850
98,967
Loss/(profit) on disposal of tangible fixed assets
286,857
(26,223)
Profit on disposal of investment property
(737,444)
Amortisation of intangible assets
1,492,941
1,500,041
Loss on disposal of intangible assets
1,230
-
Operating lease charges
2,733,793
2,940,900
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
29,150
26,125
Audit of the financial statements of the company's subsidiaries
18,900
24,750
48,050
50,875
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
5
Auditor's remuneration
(Continued)
- 24 -
For other services
Taxation compliance services
1,859
2,200
Other taxation services
250
250
2,109
2,450
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
2
2
2
2
Production
209
195
43
43
Sales and administration
187
179
78
74
Total
398
376
123
119
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
16,530,077
15,107,528
4,337,352
3,994,142
Social security costs
2,060,533
1,588,468
541,520
410,139
Pension costs
724,930
620,383
242,303
194,879
19,315,540
17,316,379
5,121,175
4,599,160
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
155,008
138,033
Company pension contributions to defined contribution schemes
6,500
6,250
161,508
144,283
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024 - 1).
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
56,420
74,421
Other interest income
-
5,520
Total income
56,420
79,941
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
56,420
74,421
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
13,346
6,138
Interest payable to group undertakings
833
40,000
Other interest on financial liabilities
-
1,610
14,179
47,748
Other finance costs:
Interest on finance leases and hire purchase contracts
42,717
22,013
Other interest
9,083
-
Total finance costs
65,979
69,761
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
532,816
419,565
Adjustments in respect of prior periods
(3,151)
11,887
Total current tax
529,665
431,452
Deferred tax
Origination and reversal of timing differences
681,072
260,222
Total tax charge
1,210,737
691,674
HÖRMANN (U.K.) LIMITED
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
3,081,272
1,034,793
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
770,318
258,698
Tax effect of expenses that are not deductible in determining taxable profit
438,367
412,810
Adjustments in respect of prior years
(3,151)
11,887
Depreciation on assets not qualifying for tax allowances
79,992
8,279
Other permanent differences
(74,789)
Taxation charge
1,210,737
691,674
11
Intangible fixed assets
Group
Goodwill
Software
Patents & licences
Development costs
Total
£
£
£
£
£
Cost
At 1 January 2025
13,038,584
170,158
88,767
227,062
13,524,571
Disposals
(16,821)
(16,821)
At 31 December 2025
13,038,584
170,158
71,946
227,062
13,507,750
Amortisation and impairment
At 1 January 2025
4,473,408
112,120
87,420
103,131
4,776,079
Amortisation charged for the year
1,450,835
21,657
117
20,332
1,492,941
Disposals
(15,591)
(15,591)
At 31 December 2025
5,924,243
133,777
71,946
123,463
6,253,429
Carrying amount
At 31 December 2025
7,114,341
36,381
103,599
7,254,321
At 31 December 2024
8,565,176
58,038
1,347
123,931
8,748,492
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.
Details of material intangible assets are as follows:
Goodwill on the acquisition of Fen-Bay Services Limited which has a carrying value of £7,114,341 and a remaining amortisation period of six years.
Amortisation is included within administrative expenses in the profit and loss account.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
12
Tangible fixed assets
Group
Short leasehold property
Plant and equipment
Fixtures and fittings
Motor vehicles
Plant held for rental
Van equipment
Total
£
£
£
£
£
£
£
Cost
At 1 January 2025
2,693,833
3,440,570
2,213,705
2,150,582
18,081
147,384
10,664,155
Additions
117,300
548,096
241,712
3,116,354
673,381
4,696,843
Disposals
(530,465)
(85,562)
(116,535)
(732,562)
At 31 December 2025
2,811,133
3,458,201
2,369,855
5,150,401
18,081
820,765
14,628,436
Depreciation and impairment
At 1 January 2025
593,200
2,236,243
1,978,500
441,141
4,620
26,980
5,280,684
Depreciation charged in the year
112,411
324,597
174,043
841,670
1,524
155,903
1,610,148
Eliminated in respect of disposals
(246,036)
(83,682)
(73,625)
(403,343)
At 31 December 2025
705,611
2,314,804
2,068,861
1,209,186
6,144
182,883
6,487,489
Carrying amount
At 31 December 2025
2,105,522
1,143,397
300,994
3,941,215
11,937
637,882
8,140,947
At 31 December 2024
2,100,633
1,204,327
235,205
1,709,441
13,461
120,404
5,383,471
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
Company
Short leasehold property
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
2,246,423
3,001,694
2,019,291
469,922
7,737,330
Additions
66,249
423,447
130,563
129,040
749,299
Disposals
(501,470)
(41,098)
(542,568)
At 31 December 2025
2,312,672
2,923,671
2,149,854
557,864
7,944,061
Depreciation and impairment
At 1 January 2025
494,398
2,041,628
1,919,300
310,264
4,765,590
Depreciation charged in the year
45,613
189,667
59,283
91,689
386,252
Eliminated in respect of disposals
(219,841)
(30,048)
(249,889)
At 31 December 2025
540,011
2,011,454
1,978,583
371,905
4,901,953
Carrying amount
At 31 December 2025
1,772,661
912,217
171,271
185,959
3,042,108
At 31 December 2024
1,752,025
960,066
99,991
159,658
2,971,740
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
17,217
19,768
Motor vehicles
770,655
547,621
787,872
567,389
-
-
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 January 2025
2,500,000
2,500,000
Disposals
(2,500,000)
(2,500,000)
At 31 December 2025
-
-
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
17,297,897
17,297,897
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
17,297,897
Additions
17,297,897
Impairment
(17,297,897)
At 31 December 2025
17,297,897
Carrying amount
At 31 December 2025
17,297,897
At 31 December 2024
17,297,897
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
Fen-Bay Group Limited
North End, Welbourn, Lincoln, England, LN5 0ND
Ordinary shares
100.00
Fen-Bay Services Limited
North End, Welbourn, Lincoln, England, LN5 0ND
Ordinary shares
100.00
C & J Designs limited
North End, Welbourn, Lincoln, England, LN5 0ND
Ordinary shares
100.00
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
1,502,855
1,339,363
-
-
Work in progress
1,290,164
2,230,193
213,477
1,115,238
Finished goods and goods for resale
5,288,343
4,966,887
5,288,343
4,966,887
8,081,362
8,536,443
5,501,820
6,082,125
Included within stocks is an impairment provision of £19,021 (2024 £68,755) for slow moving and obsolete items.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
17,536,916
18,581,487
10,170,025
11,713,802
Gross amounts owed by contract customers
2,036,624
1,097,584
Corporation tax recoverable
13
Amounts owed by group undertakings
479,145
1,245
4,050,006
1,772,998
Other debtors
66,913
142,545
11,702
5,999
Prepayments and accrued income
770,102
809,776
457,369
455,942
20,889,713
20,632,637
14,689,102
13,948,741
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
20
90,756
Obligations under finance leases
21
244,596
142,404
Trade creditors
2,542,962
2,570,088
1,234,564
1,355,974
Amounts owed to group undertakings
12,021,110
13,856,378
28,518,427
13,052,974
Corporation tax payable
29,025
202,702
29,025
202,702
Other taxation and social security
2,313,978
1,751,583
1,326,461
1,134,168
Other creditors
82,626
120,244
16,917
93,908
Accruals and deferred income
1,957,342
2,015,722
551,232
605,238
19,191,639
20,749,877
31,676,626
16,444,964
Obligations under finance leases are secured on the assets concerned.
19
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
21
480,026
338,168
Obligations under finance leases are secured on the assets concerned.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
20
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank overdrafts
90,756
Payable within one year
90,756
The invoice financing facility is presented within bank overdrafts and is secured against the invoices they relate to.
21
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
244,596
142,404
In two to five years
480,026
338,168
724,622
480,572
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
1,595,976
920,518
Tax losses
(16,040)
(35,282)
Retirement benefit obligations
(24,740)
(11,112)
1,555,196
874,124
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
22
Deferred taxation
(Continued)
- 32 -
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
465,568
438,501
Retirement benefit obligations
(8,575)
(11,100)
456,993
427,401
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
874,124
427,401
Charge to profit or loss
681,072
29,592
Liability at 31 December 2025
1,555,196
456,993
The deferred tax liability set out above is not expected to change materially within the next 12 months.
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
724,930
620,383
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
17,800,000
17,800,000
17,800,000
17,800,000
Ordinary £1 Shares confer one vote per share held, a right to dividend and for distribution rights on a winding up of the company.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
25
Non-distributable profits reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
1,214,189
1,214,189
1,214,189
1,214,189
Realised profits in the year
(1,214,189)
-
(1,214,189)
-
At the end of the year
-
1,214,189
-
1,214,189
26
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
543,453
565,320
284,387
250,822
Between two and five years
890,238
1,090,942
498,681
523,850
In over five years
135,481
200,807
18,091
29,237
1,569,172
1,857,069
801,159
803,909
Lessor
The company and group owned a commercial unit for rental purposes. The property was occupied under a 10 year lease ending in 2025. The property was sold in 2025.
At the reporting end date the group had contracted with tenants for the following minimum lease payments:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
-
12,917
-
12,917
27
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
2025
2024
£
£
Aggregate compensation
1,364,460
1,311,880
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
27
Related party transactions
(Continued)
- 34 -
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Group
Entities with control, joint control or significant influence over the group
11,636,045
12,763,517
Other related parties
385,065
1,092,861
Company
Entities with control, joint control or significant influence over the company
11,220,530
12,763,351
Entities over which the company has control, joint control or significant influence
17,297,897
-
Other related parties
-
289,623
All balances are unsecured, interest free and repayable on demand.
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Entities over which the group has control, joint control or significant influence
-
1,245
Other related parties
479,145
-
Company
Entities over which the company has control, joint control or significant influence
4,050,006
1,772,998
All balances are unsecured, interest free and repayable on demand.
Other information
Transactions between companies in a wholly owned group are not disclosed, as permitted by FRS 102 Section 33.
28
Controlling party
The directors consider that the immediate and ultimate parent company is Hörmann (KG) Vertriebsbeteiligungsgesellschaft, a company incorporated in Germany.
HÖRMANN (U.K.) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
29
Cash generated from group operations
2025
2024
£
£
Profit after taxation
1,870,535
343,119
Adjustments for:
Taxation charged
1,210,737
691,674
Finance costs
65,979
69,761
Investment income
(56,420)
(79,941)
Loss/(gain) on disposal of tangible fixed assets
286,857
(26,223)
Gain on disposal of investment property
(737,444)
Loss on disposal of intangible assets
1,230
-
Amortisation and impairment of intangible assets
1,492,941
1,500,041
Depreciation and impairment of tangible fixed assets
1,610,148
653,007
Movements in working capital:
Decrease/(increase) in stocks
455,081
(431,099)
Increase in debtors
(257,063)
(855,069)
Decrease in creditors
(1,395,997)
(142,192)
Cash generated from operations
4,546,584
1,723,078
30
Analysis of changes in net funds - group
1 January 2025
Cash flows
New finance leases
31 December 2025
£
£
£
£
Cash at bank and in hand
9,270,222
2,569,927
-
11,840,149
Bank overdrafts
(90,756)
90,756
-
9,179,466
2,660,683
-
11,840,149
Obligations under finance leases
(480,572)
200,461
(444,511)
(724,622)
8,698,894
2,861,144
(444,511)
11,115,527
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200C HörmannW GornerP Eadiefalse014406382025-01-012025-12-3101440638bus:Director12025-01-012025-12-3101440638bus:Director22025-01-012025-12-3101440638bus:CompanySecretary12025-01-012025-12-3101440638bus:RegisteredOffice2025-01-012025-12-31014406382025-12-3101440638bus:Consolidated2025-12-3101440638bus:Consolidated2025-01-012025-12-3101440638bus:Consolidated2024-01-012024-12-31014406382024-01-012024-12-3101440638core:Goodwillbus:Consolidated2025-12-3101440638core:Goodwillbus:Consolidated2024-12-3101440638core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3101440638core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3101440638bus:Consolidated2024-12-3101440638core:ComputerSoftwarebus:Consolidated2025-12-3101440638core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-12-3101440638core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-12-3101440638core:ComputerSoftwarebus:Consolidated2024-12-3101440638core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3101440638core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-31014406382024-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3101440638core:PlantMachinerybus:Consolidated2025-12-3101440638core:FurnitureFittingsbus:Consolidated2025-12-3101440638core:MotorVehiclesbus:Consolidated2025-12-3101440638core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3101440638core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3101440638core:PlantMachinerybus:Consolidated2024-12-3101440638core:FurnitureFittingsbus:Consolidated2024-12-3101440638core:MotorVehiclesbus:Consolidated2024-12-3101440638core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3101440638core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3101440638core:PlantMachinery2025-12-3101440638core:FurnitureFittings2025-12-3101440638core:MotorVehicles2025-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101440638core:PlantMachinery2024-12-3101440638core:FurnitureFittings2024-12-3101440638core:MotorVehicles2024-12-3101440638core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3101440638core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3101440638core:ShareCapitalbus:Consolidated2025-12-3101440638core:ShareCapitalbus:Consolidated2024-12-3101440638core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2025-12-3101440638core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2024-12-3101440638core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3101440638core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3101440638core:ShareCapital2025-12-3101440638core:ShareCapital2024-12-3101440638core:FurtherSpecificReserve1ComponentTotalEquity2025-12-3101440638core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3101440638core:RetainedEarningsAccumulatedLosses2025-12-3101440638core:RetainedEarningsAccumulatedLosses2024-12-3101440638core:ShareCapitalbus:Consolidated2023-12-31014406382023-12-3101440638core:ShareCapital2023-12-3101440638core:FurtherSpecificReserve1ComponentTotalEquity2023-12-3101440638core:RetainedEarningsAccumulatedLosses2023-12-3101440638bus:Consolidated2023-12-3101440638core:Goodwill2025-01-012025-12-3101440638core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3101440638core:ComputerSoftware2025-01-012025-12-3101440638core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3101440638core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3101440638core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3101440638core:PlantMachinery2025-01-012025-12-3101440638core:FurnitureFittings2025-01-012025-12-3101440638core:MotorVehicles2025-01-012025-12-3101440638core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-01-012025-12-3101440638core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2025-01-012025-12-3101440638core:UKTaxbus:Consolidated2025-01-012025-12-3101440638core:UKTaxbus:Consolidated2024-01-012024-12-3101440638bus:Consolidated12025-01-012025-12-3101440638bus:Consolidated12024-01-012024-12-3101440638core:Goodwillbus:Consolidated2024-12-3101440638core:ComputerSoftwarebus:Consolidated2024-12-3101440638core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3101440638core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3101440638bus:Consolidated2024-12-3101440638core:Goodwillbus:Consolidated2025-01-012025-12-3101440638core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3101440638core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-01-012025-12-3101440638core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-01-012025-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3101440638core:PlantMachinerybus:Consolidated2024-12-3101440638core:FurnitureFittingsbus:Consolidated2024-12-3101440638core:MotorVehiclesbus:Consolidated2024-12-3101440638core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3101440638core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101440638core:PlantMachinery2024-12-3101440638core:FurnitureFittings2024-12-3101440638core:MotorVehicles2024-12-31014406382024-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3101440638core:PlantMachinerybus:Consolidated2025-01-012025-12-3101440638core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3101440638core:MotorVehiclesbus:Consolidated2025-01-012025-12-3101440638core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3101440638core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-01-012025-12-3101440638core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3101440638core:Subsidiary12025-01-012025-12-3101440638core:Subsidiary22025-01-012025-12-3101440638core:Subsidiary32025-01-012025-12-3101440638core:Subsidiary112025-01-012025-12-3101440638core:Subsidiary222025-01-012025-12-3101440638core:Subsidiary332025-01-012025-12-3101440638core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3101440638core:CurrentFinancialInstruments2025-12-3101440638core:CurrentFinancialInstruments2024-12-3101440638core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3101440638core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3101440638core:CurrentFinancialInstruments22025-12-3101440638core:CurrentFinancialInstruments22024-12-3101440638core:WithinOneYearbus:Consolidated2025-12-3101440638core:WithinOneYearbus:Consolidated2024-12-3101440638core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3101440638core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101440638core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3101440638core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3101440638core:Non-currentFinancialInstruments2025-12-3101440638core:Non-currentFinancialInstruments2024-12-3101440638core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3101440638core:WithinOneYear2025-12-3101440638core:WithinOneYear2024-12-3101440638core:BetweenTwoFiveYearsbus:Consolidated2025-12-3101440638core:BetweenTwoFiveYearsbus:Consolidated2024-12-3101440638core:BetweenTwoFiveYears2025-12-3101440638core:BetweenTwoFiveYears2024-12-3101440638bus:PrivateLimitedCompanyLtd2025-01-012025-12-3101440638bus:FRS1022025-01-012025-12-3101440638bus:Audited2025-01-012025-12-3101440638bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3101440638bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP