Acorah Software Products - Accounts Production 19.3.600 false true 31 December 2024 1 January 2024 false 18 September 2026 true 1 January 2025 31 December 2025 31 December 2025 05584217 Mr Paul Nixon Mr John Levitt Mr Stuart Levitt Mr Christopher Levitt Mr John Levitt iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 05584217 2024-12-31 05584217 2025-12-31 05584217 2025-01-01 2025-12-31 05584217 frs-core:CurrentFinancialInstruments 2025-12-31 05584217 frs-core:Non-currentFinancialInstruments 2025-12-31 05584217 frs-core:BetweenOneFiveYears 2025-12-31 05584217 frs-core:FurnitureFittings 2025-12-31 05584217 frs-core:FurnitureFittings 2025-01-01 2025-12-31 05584217 frs-core:FurnitureFittings 2024-12-31 05584217 frs-core:NetGoodwill 2025-12-31 05584217 frs-core:NetGoodwill 2025-01-01 2025-12-31 05584217 frs-core:NetGoodwill 2024-12-31 05584217 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-12-31 05584217 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2025-01-01 2025-12-31 05584217 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-12-31 05584217 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 05584217 frs-core:MoreThanFiveYears 2025-12-31 05584217 frs-core:MotorVehicles 2025-12-31 05584217 frs-core:MotorVehicles 2025-01-01 2025-12-31 05584217 frs-core:MotorVehicles 2024-12-31 05584217 frs-core:PlantMachinery 2025-12-31 05584217 frs-core:PlantMachinery 2025-01-01 2025-12-31 05584217 frs-core:PlantMachinery 2024-12-31 05584217 frs-core:WithinOneYear 2025-12-31 05584217 frs-core:ShareCapital 2025-12-31 05584217 frs-core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 05584217 frs-core:RetainedEarningsAccumulatedLosses 2025-12-31 05584217 frs-countries:UnitedKingdom 2025-01-01 2025-12-31 05584217 frs-bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 05584217 frs-bus:FullAccounts 2025-01-01 2025-12-31 05584217 frs-bus:MediumEntities 2025-01-01 2025-12-31 05584217 frs-bus:Audited 2025-01-01 2025-12-31 05584217 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2025-01-01 2025-12-31 05584217 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2025-01-01 2025-12-31 05584217 frs-bus:OrdinaryShareClass1 2025-01-01 2025-12-31 05584217 frs-bus:OrdinaryShareClass1 2025-12-31 05584217 frs-core:DeferredTaxation 2025-01-01 2025-12-31 05584217 frs-core:DeferredTaxation 2024-12-31 05584217 frs-core:DeferredTaxation 2025-12-31 05584217 frs-core:UnlistedNon-exchangeTraded 2025-12-31 05584217 frs-core:UnlistedNon-exchangeTraded 2024-12-31 05584217 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2024-12-31 05584217 frs-core:CostValuation frs-core:UnlistedNon-exchangeTraded 2025-12-31 05584217 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2024-12-31 05584217 frs-core:ProvisionsForImpairmentInvestments frs-core:UnlistedNon-exchangeTraded 2025-12-31 05584217 frs-bus:Director1 2025-01-01 2025-12-31 05584217 frs-bus:Director2 2025-01-01 2025-12-31 05584217 frs-bus:Director3 2025-01-01 2025-12-31 05584217 frs-bus:Director4 2025-01-01 2025-12-31 05584217 frs-bus:CompanySecretary1 2025-01-01 2025-12-31 05584217 frs-countries:EnglandWales 2025-01-01 2025-12-31 05584217 2023-12-31 05584217 2024-12-31 05584217 2024-01-01 2024-12-31 05584217 frs-core:CurrentFinancialInstruments 2024-12-31 05584217 frs-core:Non-currentFinancialInstruments 2024-12-31 05584217 frs-core:BetweenOneFiveYears 2024-12-31 05584217 frs-core:MoreThanFiveYears 2024-12-31 05584217 frs-core:MotorVehicles 2024-01-01 2024-12-31 05584217 frs-core:PlantMachinery 2024-01-01 2024-12-31 05584217 frs-core:WithinOneYear 2024-12-31 05584217 frs-core:ShareCapital 2023-12-31 05584217 frs-core:ShareCapital 2024-12-31 05584217 frs-core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 05584217 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2023-12-31 05584217 frs-core:RetainedEarningsAccumulatedLosses 2024-12-31 05584217 frs-countries:UnitedKingdom 2024-01-01 2024-12-31 05584217 frs-bus:OrdinaryShareClass1 2024-01-01 2024-12-31
Registered number: 05584217
J H Young Limited
Strategic Report, Directors' Report and
Financial Statements
For The Year Ended 31 December 2025
Contents
Page
Strategic Report 1
Directors' Report 2
Independent Auditor's Report 3—5
Profit and Loss Account 6
Balance Sheet 7
Statement of Changes in Equity 8
Cash Flow Statement 9
Notes to the Cash Flow Statement 10
Notes to the Financial Statements 11—19
Page 1
Strategic Report
The directors present their strategic report for the year ended 31 December 2025.
Review of the Business
Fair review of the business
The year ended 31 December 2025 achieved the directors’ expectation in terms of turnover and profitability, based on difficult trading conditions, with turnover being materially unchanged.
The supply of materials has been challenging with both increased prices and availability being impacted. The price increases experienced last year continued within this year, which resulted in a lower gross profit margin being achieved. The directors have continued to monitor and direct the purchasing processes in order to manage and alleviate this issue. The company is a member of The National Merchant Buyers Society Limited (NMBS) as a result is able to purchase at the best possible prices through centralised deals negotiated with a large number of both independent and national suppliers.
The staff compliment has remained constant but with the cost base increasing. The company offers of an attractive package and has managed to attract and retain good quality staff with a limited staff turnover ratio. This gives the business a stable base from which to operate.The directors have looked to promote from within and are exploring the training opportunities for all staff to upskill within the organisation.
The business has a balance sheet position to £3,002,426 as at the year end with cash balances increasing to £1,487,271 providing the liquidity for the ongoing development of the business.
The company has also invested in information technology within the last three years upgrading the systems constantly so that the internal controls and processes are as streamlined and as interactive as possible. This has enabled the business to become more efficient and more responsive to customers’ needs.
Principal risks and uncertainties
The availability of stocks and the supply chain remain a constant challenge.
The company offers credit to customers and risk has remained low due to a holistic approach being undertaken where all customer facing staff are made aware of the credit allocated to customers and are empowered to question non-payment.
Future Developments
The company will continue to invest in its information technology, asset procurement and staff, whilst continuing to manage its working capital requirements closely.
On behalf of the board
Mr John Levitt
Director
18/09/2026
Page 1
Page 2
Directors' Report
The directors present their report and the financial statements for the year ended 31 December 2025.
Principal Activity
The company's principal activity continues to be that of timber and builders merchants.
Directors
The directors who held office during the year were as follows:
Mr Paul Nixon
Mr John Levitt
Mr Stuart Levitt
Mr Christopher Levitt
Statement of Directors' Responsibilities
The directors are responsible for preparing the Directors' 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 company and of the profit or loss of the company for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of Disclosure of Information to Auditors
The directors of the company who held office at the date of approval of this annual report confirm that:
  • so far as they are aware, there is no relevant audit information of which the company's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Independent Auditors
The auditors, Magee Gammon Corporate Limited, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr John Levitt
Director
18/09/2026
Page 2
Page 3
Independent Auditor's Report
Opinion
We have audited the financial statements of J H Young Limited for the year ended 31 December 2025 which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes of Equity, Cash Flow Statement and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit/(loss) for the year then ended;
  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
  • have been prepared in accordance with the requirements of the Companies Act 2006.
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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 entity's ability to continue as a going concern for a period of at least 12 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 Auditors' 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 the 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.

Page 3
Page 4
Matters on Which We Are Required to Report by Exception
In the light of the knowledge and understanding of the Company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or
  • the 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 set out on page 2, 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 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 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 Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Based on our understanding of the company, we have considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006. We evaluated management incentives and opportunities for fraudulent manipulation of the financial statements including management override, and considered that the principal risk was related to the posting of inappropriate journal entries to improve the result before tax for the year.
We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion.
Procedures performed by the audit team included:
  • Discussions with management regarding known or suspected instances of non compliance with laws and regulations;
  • Evaluation of controls designed to prevent and detect irregularities; and
  • Assessing journal entries as part of our planned audit approach.
There are inherent limitations in the audit procedures described above, and the further removed non compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. As in all of our audits we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.
Page 4
Page 5
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 undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' 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 Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.
Joshua Conlon ACA (Senior Statutory Auditor)
for and on behalf of Magee Gammon Corporate Limited , Statutory Auditor
18/09/2026
Magee Gammon Corporate Limited
Henwood House
Henwood
Ashford
Kent
TN24 8DH
Page 5
Page 6
Profit and Loss Account
2025 2024
Notes £ £
TURNOVER 3 15,628,090 14,499,678
Cost of sales (12,706,201 ) (11,777,192 )
GROSS PROFIT 2,921,889 2,722,486
Administrative expenses (2,543,351 ) (2,541,407 )
OPERATING PROFIT 4 378,538 181,079
Income from other fixed asset investments 11,000 -
Loss on disposal of fixed assets (800 ) -
Other interest receivable and similar income 9 23,669 40,130
Interest payable and similar charges 10 (28,887 ) (28,699 )
PROFIT BEFORE TAXATION 383,520 192,510
Tax on Profit 11 (94,403 ) (50,735 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR 289,117 141,775
The notes on pages 10 to 19 form part of these financial statements.
Page 6
Page 7
Balance Sheet
Registered number: 05584217
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 13 964,206 1,023,774
Investments 14 101,300 101,300
1,065,506 1,125,074
CURRENT ASSETS
Stocks 15 1,571,172 1,679,855
Debtors 16 1,585,023 1,624,398
Cash at bank and in hand 1,487,271 1,384,151
4,643,466 4,688,404
Creditors: Amounts Falling Due Within One Year 17 (2,212,611 ) (2,121,912 )
NET CURRENT ASSETS (LIABILITIES) 2,430,855 2,566,492
TOTAL ASSETS LESS CURRENT LIABILITIES 3,496,361 3,691,566
Creditors: Amounts Falling Due After More Than One Year 18 (291,453 ) (297,501 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 19 (202,482 ) (215,756 )
NET ASSETS 3,002,426 3,178,309
CAPITAL AND RESERVES
Called up share capital 21 100 100
Profit and Loss Account 3,002,326 3,178,209
SHAREHOLDERS' FUNDS 3,002,426 3,178,309
On behalf of the board
Mr Paul Nixon
Director
Mr John Levitt
Director
18/09/2026
The notes on pages 10 to 19 form part of these financial statements.
Page 7
Page 8
Statement of Changes in Equity
Share Capital Profit and Loss Account Total
£ £ £
As at 1 January 2024 100 3,501,434 3,501,534
Profit for the year and total comprehensive income - 141,775 141,775
Dividends paid - (465,000) (465,000)
As at 31 December 2024 and 1 January 2025 100 3,178,209 3,178,309
Profit for the year and total comprehensive income - 289,117 289,117
Dividends paid - (465,000) (465,000)
As at 31 December 2025 100 3,002,326 3,002,426
Page 8
Page 9
Cash Flow Statement
2025 2024
Notes £ £
Cash flows from operating activities
Net cash generated from operations 1 846,438 1,027,680
Interest paid (28,887 ) (28,699 )
Tax paid (31,082 ) (171,672 )
Net cash generated from operating activities 786,469 827,309
Cash flows from investing activities
Purchase of tangible assets (20,829 ) (417,590 )
Proceeds from disposal of tangible assets 5,750 -
Interest received 23,669 40,130
Dividends received 11,000 -
Net cash generated from/(used in) investing activities 19,590 (377,460 )
Cash flows from financing activities
Equity dividends paid (465,000 ) (465,000 )
Repayment of finance leases (237,939 ) 35,929
Net cash used in financing activities (702,939 ) (429,071 )
Increase in cash and cash equivalents 103,120 20,778
Cash and cash equivalents at beginning of year 2 1,384,151 1,363,373
Cash and cash equivalents at end of year 2 1,487,271 1,384,151
Page 9
Page 10
Notes to the Cash Flow Statement
1. Reconciliation of profit for the financial year to cash generated from operations
2025 2024
£ £
Profit for the financial year 289,117 141,775
Adjustments for:
Tax on profit 94,403 50,735
Interest expense 28,887 28,699
Interest income (23,669 ) (40,130 )
Income from investments (11,000) -
Depreciation of tangible assets 266,897 234,707
Loss on disposal of tangible assets 800 -
Movements in working capital:
Decrease/(increase) in stocks 108,683 (112,339 )
Decrease in trade and other debtors 39,375 109,802
Increase in trade and other creditors 52,945 614,431
Net cash generated from operations 846,438 1,027,680
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2025 2024
£ £
Cash at bank and in hand 1,487,271 1,384,151
3. Analysis of changes in net funds
As at 1 January 2025 Cash flows New finance leases As at 31 December 2025
£ £ £ £
Cash at bank and in hand 1,384,151 103,120 - 1,487,271
Finance leases (507,681) 237,939 (193,050) (462,792)
876,470 341,059 (193,050) 1,024,479
Page 10
Page 11
Notes to the Financial Statements
1. General Information
J H Young Limited is a private company, limited by shares, incorporated in England & Wales, registered number 05584217 . The registered office is 19-23 Hythe Road, Dymchurch, Romney Marsh, Kent, TN29 0LN.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods 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.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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.
Page 11
Page 12
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 2% Straight Line (Buildings Only)
Leasehold over 10 years
Plant & Machinery 25% reducing balance
Motor Vehicles 25% reducing balance
Fixtures & Fittings 20% 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 credited or charged to profit or loss.

Impairment of fixed assets
At each reporting period end date, the company 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.

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.
2.5. Leasing and Hire Purchase Contracts
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 leases asset are consumed.
2.6. Stocks and Work in Progress
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 replacement cost and 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.
Page 12
Page 13
2.7. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.8. Financial Instruments
The company 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 company's balance sheet when the company becomes party to
the contractual provisions of the instrument.
Financial assets and liabilities are offset, with 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.
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 company 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.
2.9. 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has 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.
Page 13
Page 14
2.10. Judgements and key sources of estimation uncertainty
In the application of the company’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. 
Critical judgements 
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock provision
Included in the stock value are provisions against the recoverability of stock. This is estimated annually based on the historical turnover of stock with consideration of current and future market conditions.   
3. Turnover
Company turnover by geographical market:
2025 2024
£ £
United Kingdom 15,628,090 14,499,678
15,628,090 14,499,678
4. Operating Profit
The operating profit is stated after charging:
2025 2024
£ £
Bad debts (4,081) 37,553
Depreciation of tangible fixed assets 266,897 234,707
5. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2025 2024
£ £
Audit Services
Audit of the company's financial statements 14,500 17,185
6. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2025 2024
£ £
Wages and salaries 2,071,291 1,947,259
Social security costs 228,979 189,530
Other pension costs 40,588 136,901
2,340,858 2,273,690
Page 14
Page 15
7. Average Number of Employees
Average number of employees, including directors, during the year was: 64 (2024: 63)
64 63
8. Directors' remuneration
2025 2024
£ £
Emoluments 56,214 57,302
Company contributions to money purchase pension schemes - 100,000
56,214 157,302
9. Interest Receivable and Similar Income
2025 2024
£ £
Bank interest receivable 23,669 40,130
Dividends from other fixed asset investments - unlisted 11,000 -
34,669 40,130
10. Interest Payable and Similar Charges
2025 2024
£ £
Finance charges payable under finance leases and hire purchase contracts 28,887 28,699
11. Tax on Profit
The tax charge on the profit for the year was as follows:
Tax Rate 2025 2024
2025 2024 £ £
Current tax
UK Corporation Tax 25.0% 25.0% 107,677 31,082
Deferred Tax
Origination and reversal of timing differences (13,274 ) 19,653
Total tax charge for the period 94,403 50,735
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
2025 2024
£ £
Profit before tax 383,520 192,510
Tax on profit at 25% (UK standard rate) 95,880 48,127
Goodwill/depreciation not allowed for tax 66,924 58,677
Expenses not deductible for tax purposes 1,274 2,615
...CONTINUED
Page 15
Page 16
Capital allowances (53,651 ) (78,330 )
Difference in tax rates - (7 )
Dividends from companies (2,750 ) -
Total tax charge for the period 107,677 31,082
12. Intangible Assets
Goodwill
£
Cost
As at 1 January 2025 500,000
As at 31 December 2025 500,000
Amortisation
As at 1 January 2025 500,000
As at 31 December 2025 500,000
Net Book Value
As at 31 December 2025 -
As at 1 January 2025 -
13. Tangible Assets
Land & Property
Leasehold Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £ £
Cost
As at 1 January 2025 373,294 649,214 1,273,769 98,102 2,394,379
Additions - 36,750 174,750 2,379 213,879
Disposals - - (87,300 ) - (87,300 )
As at 31 December 2025 373,294 685,964 1,361,219 100,481 2,520,958
Depreciation
As at 1 January 2025 171,798 411,818 719,087 67,902 1,370,605
Provided during the period 23,902 56,216 180,771 6,008 266,897
Disposals - - (80,750 ) - (80,750 )
As at 31 December 2025 195,700 468,034 819,108 73,910 1,556,752
Net Book Value
As at 31 December 2025 177,594 217,930 542,111 26,571 964,206
As at 1 January 2025 201,496 237,396 554,682 30,200 1,023,774
Page 16
Page 17
Included above are assets held under finance leases or hire purchase contracts with a net book value as follows:
2025 2024
£ £
Plant & Machinery 76,257 101,679
Motor Vehicles 477,422 461,813
553,679 563,492
14. Investments
Unlisted
£
Cost or Valuation
As at 1 January 2025 101,300
As at 31 December 2025 101,300
Provision
As at 1 January 2025 -
As at 31 December 2025 -
Net Book Value
As at 31 December 2025 101,300
As at 1 January 2025 101,300
15. Stocks
2025 2024
£ £
Finished goods 1,571,172 1,679,855
16. Debtors
2025 2024
£ £
Due within one year
Trade debtors 1,165,216 1,250,926
Prepayments and accrued income 341,811 309,415
Other debtors 77,996 64,057
1,585,023 1,624,398
Page 17
Page 18
17. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts 171,339 210,180
Trade creditors 1,545,171 1,537,894
Other creditors 182,786 177,607
Corporation tax 107,677 31,082
Taxation and social security 160,654 80,396
Accruals and deferred income 44,984 84,753
2,212,611 2,121,912
18. Creditors: Amounts Falling Due After More Than One Year
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts 291,453 297,501
Of the creditors falling due within and after more than one year the following amounts are secured on the specifc assets to which the liability relates.
2025 2024
£ £
Net obligations under finance lease and hire purchase contracts 462,792 507,681
19. Deferred Taxation
The provision for deferred tax is made up as follows:
2025 2024
£ £
Other timing differences 202,482 215,756
20. Provisions for Liabilities
Deferred Tax Total
£ £
As at 1 January 2025 215,756 215,756
Reversals (13,274 ) (13,274)
Balance at 31 December 2025 202,482 202,482
21. Share Capital
2025 2024
Allotted, called up and fully paid £ £
100 Ordinary Shares of £ 1.00 each 100 100
Page 18
Page 19
22. Capital Commitments
2025 2024
£ £
At the end of the period - 174,750
At the end of the period, the company had capital commitments contracted for but not provided in these financial statements
23. Other Commitments
The total of future minimum lease payments under non-cancellable operating leases are as following:
2025 2024
£ £
Not later than one year 317,934 388,870
Later than one year and not later than five years 588,545 752,860
Later than five years 344,167 384,584
1,250,646 1,526,314
24. Pension Commitments
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £40,588 (2024: £136,901).
At the balance sheet date contributions of £8,255 (2024: £8,419) were due to the fund and are included in creditors.
25. Dividends
2025 2024
£ £
On equity shares:
Interim dividend paid 465,000 465,000
26. Related Party Disclosures
The company has leases for some of its premises through a related party pension scheme. The rents have been assessed by an Royal Institute Chartered Surveyor and negotiated on an arms length basis in accordance with the pension scheme rules. The rent payable to the pension scheme was £146,332. (2024: £139,617).
At the balance sheet date, the company owed the directors of the company £137,423 (2024: £145,101). At the balance sheet date the company was also owed £77,996 (2024: £64,057) in respect to monies advanced during the year to associated companies in which the directors hold an interest.
Page 19