Company registration number 07258551 (England and Wales)
VICTORIAN HOUSE (SALES) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
VICTORIAN HOUSE (SALES) LTD
COMPANY INFORMATION
DIRECTORS
Nick Evans
Malin Cullin
(Appointed 17 December 2025)
Jonna Opitz
(Appointed 17 December 2025)
Peter Wellin
(Appointed 17 December 2025)
COMPANY NUMBER
07258551
REGISTERED OFFICE
Victorian House Parc Hendre Business Parc
Capel Hendre
Ammanford
Carmarthenshire
United Kingdom
SA18 3FA
AUDITOR
Kilsby & Williams LLP
Cedar House
Hazell Drive
NEWPORT
South Wales
NP10 8FY
VICTORIAN HOUSE (SALES) LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 7
Independent auditor's report
8 - 12
Statement of comprehensive income
13
Balance sheet
14 - 15
Statement of changes in equity
16
Statement of cash flows
17 - 18
Notes to the financial statements
19 - 36
VICTORIAN HOUSE (SALES) LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

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

 

The purpose of this strategic report is to inform members of the company and help them to assess how the directors have performed their duty under section 172 (duty to promote the success of the company).

 

REVIEW OF THE BUSINESS

Revenue increased to £31.7m, representing growth of 4% compared to 2024. This reflected a combination of high-value contract wins driven by expansion into new end markets, together with the introduction of new products providing access to higher-value customer segments, and a targeted price increase implemented in response to cost inflation.

 

In volume terms, the market for window installations contracted by approximately 6%; however, the Company demonstrated relative resilience, with volumes declining by 3.4%.

 

Gross margin improved during the year, reflecting the full-year impact of the Company’s continuous improvement programme and changes in sourcing strategy. These actions helped to mitigate increases in input costs, including higher employer National Insurance contributions following the rate increase to 15% and reduced thresholds.

 

The Directors maintained a continued focus on cost control, delivering a net reduction in overheads of 8%. As a result, the Company delivered an improved level of operating profitability, with operating profit margin increasing to 18.6% from 11.4%.

 

At the year end, the Company’s net assets had increased to £12.7m, reflecting the performance during the period. The Company continued to invest in its operations, with capital expenditure of over £1.5m incurred on both maintenance and improvement projects, alongside ongoing expenditure in research and development activities.

 

On 17 December 2025, the Company became a wholly owned subsidiary of Inwido AB, a European group specialising in the design, manufacture and sale of windows and doors through a portfolio of local brands and listed on Nasdaq Stockholm. The Directors acknowledge the support and guidance provided by BGF during their period of investment.

 

Looking ahead to 2026, market conditions are expected to remain subdued, and a return to historic volume levels is likely to be challenging in the near term. The Directors believe that the Company will maintain a solid level of profitability, supported by ongoing operational initiatives and new product development.

PRINCIPAL RISKS AND UNCERTAINTIES

We are constantly reviewing our exposure to risks and regularly consider and manage our exposure to operational risk, regulatory risk, credit risk, interest-rate risk and strategic risks. In the current economic climate the most significant risks are market risk and liquidity risk. Market risk concerns a downturn in the market and we are mitigating this risk by improving our offering and service to customers. Liquidity risk is managed across many facets but, as well as tight cost control, we ensure we have access to secured, undrawn funds.

VICTORIAN HOUSE (SALES) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
PROMOTING THE SUCCESS OF THE COMPANY

In accordance with their duties under section 172(1) of the Companies Act 2006, the Directors confirm that they have acted in good faith to promote the success of the Company for the benefit of its members as a whole, while having regard to the broader matters set out in the Act.

 

When making decisions, the Directors have considered the likely long-term consequences, the interests of employees, relationships with customers and suppliers, the impact on the environment and community, the need to maintain high standards of business conduct, and the fair treatment of shareholders.

 

The Board promotes a culture of integrity and transparency across the business and regularly reviews stakeholder interests during Board meetings. Investment decisions are made with a long-term perspective, and efforts are focused on delivering sustainable growth, supporting employee development, maintaining strong supplier and customer relationships, and reducing environmental impact.

 

On behalf of the board

Nick Evans
Director
22 September 2026
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

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

PRINCIPAL ACTIVITIES

The principal activity of the company continued to be that of a manufacturer of sash windows.

RESULTS AND DIVIDENDS

The results for the year are set out on page 13.

Ordinary dividends were paid amounting to £1,700,000. 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:

Mark Huxtable
(Resigned 17 December 2025)
Nick Evans
Malin Cullin
(Appointed 17 December 2025)
Alex Jenkins
(Resigned 17 December 2025)
Jonna Opitz
(Appointed 17 December 2025)
Peter Wellin
(Appointed 17 December 2025)
FINANCIAL INSTRUMENTS

The company's principal financial instruments comprise, bank accounts, hire purchase, trade debtors, trade creditors and loans. The purpose of these instruments is to raise funds and finance the company's operations. Due to the nature of the financial instruments used by the company there is no exposure to price risk. The company's approach to managing other risks applicable to the financial instruments is shown below.

 

In respect of bank balances the liquidity risk is managed through effective control of working capital.

 

The company has hire purchase and loan facilities with fixed monthly payments. The company manages the liquidity risk by ensuring there are sufficient funds to meet the repayments.

 

Trade debtors are managed in respect of credit and cash flow risk by internal policies concerning the credit offered to customers and regular monitoring of amounts outstanding.

 

Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet obligations as they fall due.

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 company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
EMPLOYEE INVOLVEMENT

The company'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 company'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.

ENERGY AND CARBON REPORT

The figures below show the consumption and associated emissions for this reporting year for our operations.

2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
8,033,671
10,103,713
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
34.00
28.00
- Fuel consumed for owned transport
734.00
1,249.00
768.00
1,277.00
Scope 2 - indirect emissions
- Electricity purchased
846.00
979.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
1.00
1.00
Total gross emissions
1,615.00
2,257.00
Intensity ratio
Tonnes CO2e per £m Turnover
51
74
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Quantification and reporting methodology

The Greenhouse Gas (GHG) emissions associated with Victorian Sliders' operations have been quantified in accordance with the GHG Protocol, Corporate Accounting and Reporting Standard, using the operational control approach. Emissions cover the seven greenhouse gases defined by the Kyoto Protocol and required under the GHG Protocol: carbon dioxide, methane, nitrous oxide, hydrofluorocarbons, perfluorocarbons, sulphur hexafluoride, and nitrogen trifluoride. Total emissions are measured in metric tonnes of carbon dioxide equivalent (tCO2e).

 

This report covers all Victorian Sliders Ltd operations within the UK. The organisational boundary includes five operational sites: the Head Office in Wales, and additional locations in Scotland, Harlow, Warrington, and Weston.

 

The reporting period aligns with the financial year ending December 31st 2025. Consequently, the 2025 DESNZ (Department for Energy Security and Net Zero) Greenhouse Gas Conversion Factors have been applied, as stipulated by DESNZ for SECR compliance. The SECR regulations mandate the disclosure of a locational footprint, necessitating the use of carbon conversion factors appropriate to the consumption's geographical location.

 

To ensure comparability across diverse energy consumption categories, the kilowatt-hour (kWh) consumption for all relevant activities has been standardised to Gross Calorific Value (GCV). Where DESNZ conversion factors initially provide data based on Net Calorific Value (NCV), such as for greyfleet mileage, these have been converted to GCV for consistent reporting.

 

Energy Consumption

Natural Gas is based on consumption data derived from supplier invoices.

 

Electricity consumption data for the Head Office was sourced from half-hourly records. For other sites, figures from internal records and supplier data were used.

 

 

Transport Emissions

Fuel consumption for trucks and vans was provided in the form of litres purcahsed during the reporting period. Similarly for company forklift trucks, monthly purchase reocrds provided the kg of Propane bought throught the year. Litres and kg were converted to Gross CV kWh using appropiate DESNZ factors.

 

The company car fleet is fully electric and charged on-site; therefore, emissions from these vehicles are included under Scope 2 (purchased electricity) to prevent double counting.

 

Greyfleet emissions are derived from mileage data sourced from employee mileage claims (reimbursed at 45p/mile), as well as reimbursements for fuel purchased. All purchased full was assumed to be diesel and p/litre for the corresponding month applied.

 

VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
Intensity measurement

An intensity ratio has been selected to provide a normalised measure of our emissions relative to business activity. We have chosen annual revenue as the denominator for this metric, presenting our performance as tonnes of CO2e per million pounds (£m) of revenue. This allows for comparison of our emissions efficiency over time, independent of changes in company size.

 

Measures taken to improve energy efficiency

During 2025 the following energy efficiency measures were implemented:

 

- Energy monitoring and targeting through the installation of sub-meters in the factory.

- Using the air conditioning control timers and installation of destratification fans in the in the factory office spaces.

- Air compressor modifications and improved controls

- Van fleet telematics.

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 company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the 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.

DISCLOSURE OF INFORMATION IN THE STRATEGIC REPORT

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
Nick Evans
Director
22 September 2026
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD
- 8 -
Opinion

We have audited the financial statements of Victorian House (Sales) Ltd (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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.

VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 9 -

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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:

VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 10 -
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 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 auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. 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 or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. 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. We did not identify any key audit matters relating to irregularities, including fraud. As in all 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.
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 11 -
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
•
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
•
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern.
•
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 12 -
Simon Tee
Senior Statutory Auditor
For and on behalf of
Kilsby & Williams LLP
Chartered accountants & statutory auditor
Cedar House
Hazell Drive
NEWPORT
South Wales
NP10 8FY
24 September 2026
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
TURNOVER
3
31,734,646
30,413,442
Cost of sales
(17,335,628)
(17,248,323)
GROSS PROFIT
14,399,018
13,165,119
Administrative expenses
(9,055,472)
(9,811,621)
Other operating income
572,784
119,148
OPERATING PROFIT
4
5,916,330
3,472,646
Interest receivable and similar income
8
140,345
57,117
Interest payable and similar expenses
9
(416,401)
(471,661)
PROFIT BEFORE TAXATION
5,640,274
3,058,102
Tax on profit
10
(1,346,225)
(48,541)
PROFIT FOR THE FINANCIAL YEAR
4,294,049
3,009,561

The profit and loss account has been prepared on the basis that all operations are continuing operations.

VICTORIAN HOUSE (SALES) LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 14 -
2025
2024
Notes
£
£
FIXED ASSETS
Intangible assets
12
14,025
17,300
Tangible assets
13
12,853,284
13,156,278
12,867,309
13,173,578
CURRENT ASSETS
Stocks
15
3,041,234
2,781,450
Debtors
16
3,200,703
3,685,567
Cash at bank and in hand
4,812,578
5,880,649
11,054,515
12,347,666
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
17
(4,288,166)
(6,864,336)
NET CURRENT ASSETS
6,766,349
5,483,330
TOTAL ASSETS LESS CURRENT LIABILITIES
19,633,658
18,656,908
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
18
(5,846,838)
(7,487,360)
PROVISIONS FOR LIABILITIES
Deferred tax liability
20
(945,998)
(922,775)
NET ASSETS
12,840,822
10,246,773
CAPITAL AND RESERVES
Called up share capital
23
1,000,000
1,000,000
Revaluation reserve
1,315,524
1,357,821
Profit and loss reserves
10,525,298
7,888,952
TOTAL EQUITY
12,840,822
10,246,773
The financial statements were approved by the board of directors and authorised for issue on 22 September 2026 and are signed on its behalf by:
Nick Evans
Director
VICTORIAN HOUSE (SALES) LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 15 -
Company registration number 07258551 (England and Wales)
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
BALANCE AT 1 JANUARY 2024
1,000,000
1,396,669
5,862,378
8,259,047
YEAR ENDED 31 DECEMBER 2024:
Profit and total comprehensive income
-
-
3,009,561
3,009,561
Dividends
11
-
-
(1,021,835)
(1,021,835)
Transfers
-
(38,848)
38,848
-
BALANCE AT 31 DECEMBER 2024
1,000,000
1,357,821
7,888,952
10,246,773
YEAR ENDED 31 DECEMBER 2025:
Profit and total comprehensive income
-
-
4,294,049
4,294,049
Dividends
11
-
-
(1,700,000)
(1,700,000)
Transfers
-
(42,297)
42,297
-
BALANCE AT 31 DECEMBER 2025
1,000,000
1,315,524
10,525,298
12,840,822
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Profit for the year after tax
4,294,049
3,009,561
Adjustments for:
Taxation charged
1,346,225
48,541
Finance costs
416,401
471,661
Investment income
(140,345)
(57,117)
Gain on disposal of tangible fixed assets
(11,160)
(28,862)
R&D expenditure credit
(562,451)
-
Amortisation and impairment of intangible assets
3,275
3,274
Depreciation and impairment of tangible fixed assets
1,817,196
1,985,811
Movements in working capital:
(Increase)/decrease in stocks
(259,784)
1,524,060
Increase in debtors
(173,149)
(762,767)
(Decrease)/increase in creditors
(1,343,927)
15,109
Cash generated from operations
5,386,330
6,209,271
Interest received
140,345
57,117
Interest paid
(416,401)
(471,661)
Income taxes refunded/(paid)
125,609
(538,146)
Net cash inflow from operating activities
5,235,883
5,256,581
INVESTING ACTIVITIES
Purchase of tangible fixed assets
(1,257,353)
(659,454)
Proceeds from disposal of tangible fixed assets
37,391
72,300
Net cash used in investing activities
(1,219,962)
(587,154)
FINANCING ACTIVITIES
Loans with group undertakings
(3,010,250)
(1,077,359)
Payment of finance leases obligations
(373,742)
(393,600)
Dividends paid
(1,700,000)
(1,021,835)
Net cash used in financing activities
(5,083,992)
(2,492,794)
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2025
2024
Notes
£
£
- 18 -
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
(1,068,071)
2,176,633
Cash and cash equivalents at beginning of year
5,880,649
3,704,016
CASH AND CASH EQUIVALENTS AT END OF YEAR
4,812,578
5,880,649
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
1
ACCOUNTING POLICIES
Company information

Victorian House (Sales) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Victorian House Parc Hendre Business Parc, Capel Hendre, Ammanford, Carmarthenshire, United Kingdom, SA18 3FA.

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 the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 20 -
1.4
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.

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:

Development costs
5% Straight line
1.5
Tangible fixed assets

With the exception of freehold property, property, plant and equipment are stated at cost less accumulated depreciation and any recognised impairment losses. Freehold property is stated in the balance sheet at revalued amounts, being the fair value on the date of revaluation less any subsequent depreciation and impairment losses. Revaluations are performed with sufficient regularity such that the carrying amount does not differ materially from that with could be determined using fair values at the reporting end date.

 

If an asset’s carrying amount is increased as a result of a revaluation, the increase shall be recognised in other comprehensive income and accumulated in equity. However, the increase shall be recognised in profit and loss to the extent that it reverses a revaluation decrease of the same asset previously recognised in profit or loss. The decrease of an asset’s carrying amount as a result of revaluation shall be recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity, in respect of that asset. If a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% on buildings, nil depreciation on land
Leasehold improvements
Straight line over 5 to 10 years
Plant and equipment
Straight line over 5 to 10 years
Fixtures and fittings
Straight line over 5 years
Motor vehicles
Straight line over 7 years

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.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 21 -
1.6
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.

1.7
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.

1.8
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.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 22 -
1.9
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.

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 company 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.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 23 -
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.

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 company’s contractual obligations expire or are discharged or cancelled.

1.10
Equity instruments

Equity instruments issued by the company 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 company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 24 -
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.

1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
ACCOUNTING POLICIES
(Continued)
- 25 -

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
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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Stock Provision

The stock provision is calculated with reference to slow moving items. This requires management to estimate the point in time where stock becomes unrecoverable. The carrying value of the stock provision at the balance sheet date is £100,853 (2024 - £159,667).

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.

3
TURNOVER AND OTHER REVENUE
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
31,734,646
30,413,442
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
TURNOVER AND OTHER REVENUE
(Continued)
- 26 -
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
30,483,252
29,186,140
European Union
1,251,394
1,227,302
31,734,646
30,413,442
2025
2024
£
£
Other revenue
Interest income
140,345
57,117
4
OPERATING PROFIT
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of tangible fixed assets
1,817,196
1,985,811
Profit on disposal of tangible fixed assets
(11,160)
(28,862)
Amortisation of intangible assets
3,275
3,274
Impairment of trade debtors
(12,765)
(10,880)
Operating lease charges
203,175
218,602
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 company
19,450
16,500
For other services
Taxation compliance services
3,000
1,850
All other non-audit services
8,970
8,741
11,970
10,591
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
6
EMPLOYEES

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

2025
2024
Number
Number
Production staff
187
184
Administrative staff
81
84
Management staff
4
5
Total
272
273

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
9,354,069
9,108,875
Social security costs
1,082,848
825,557
Pension costs
175,527
160,212
10,612,444
10,094,644
7
DIRECTORS' REMUNERATION
2025
2024
£
£
Remuneration for qualifying services
360,004
634,239
Company pension contributions to defined contribution schemes
2,972
3,192
362,976
637,431

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
DIRECTORS' REMUNERATION
(Continued)
- 28 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
202,189
249,352
8
INTEREST RECEIVABLE AND SIMILAR INCOME
2025
2024
£
£
Interest income
Interest on bank deposits
103,586
52,398
Other interest income
36,759
4,719
Total income
140,345
57,117
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
103,586
52,398
9
INTEREST PAYABLE AND SIMILAR EXPENSES
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
78
30,701
Other interest
361,129
404,516
361,207
435,217
Other finance costs:
Interest on finance leases and hire purchase contracts
55,194
36,444
416,401
471,661
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
10
TAXATION
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,301,210
364,503
Adjustments in respect of prior periods
(72,655)
(287,098)
Charge for group relief
94,447
97,049
Total current tax
1,323,002
174,454
Deferred tax
Origination and reversal of timing differences
23,223
(125,913)
Total tax charge
1,346,225
48,541

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
5,640,274
3,058,102
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,410,069
764,526
Tax effect of expenses that are not deductible in determining taxable profit
8,811
15,380
Adjustments in respect of prior years
(72,655)
(287,098)
Research and development tax credit
-
0
(444,267)
Taxation charge for the year
1,346,225
48,541
11
DIVIDENDS
2025
2024
£
£
Final paid
1,700,000
1,021,835
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
12
INTANGIBLE FIXED ASSETS
Development costs
£
Cost
At 1 January 2025 and 31 December 2025
67,399
Amortisation and impairment
At 1 January 2025
50,099
Amortisation charged for the year
3,275
At 31 December 2025
53,374
Carrying amount
At 31 December 2025
14,025
At 31 December 2024
17,300
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
13
TANGIBLE FIXED ASSETS
Freehold land and buildings
Leasehold improvements
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2025
8,391,764
357,806
271,429
12,246,533
428,591
1,837,697
23,533,820
Additions
54,096
-
0
787,451
307,470
35,016
356,400
1,540,433
Disposals
-
0
-
0
-
0
-
0
-
0
(150,755)
(150,755)
Transfers
19,900
-
0
(576,637)
494,595
62,142
-
0
-
0
At 31 December 2025
8,465,760
357,806
482,243
13,048,598
525,749
2,043,342
24,923,498
Depreciation and impairment
At 1 January 2025
332,273
208,737
-
0
8,440,776
308,027
1,087,729
10,377,542
Depreciation charged in the year
184,660
24,307
-
0
1,289,150
63,893
255,186
1,817,196
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
-
0
(124,524)
(124,524)
At 31 December 2025
516,933
233,044
-
0
9,729,926
371,920
1,218,391
12,070,214
Carrying amount
At 31 December 2025
7,948,827
124,762
482,243
3,318,672
153,829
824,951
12,853,284
At 31 December 2024
8,059,491
149,069
271,429
3,805,757
120,564
749,968
13,156,278
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -

Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:

2025
2024
£
£
Plant and equipment
493,258
620,688
Motor vehicles
481,607
359,866
974,865
980,554

The company's primary trading premises (freehold property) was independently valued by external valuers in April 2025. In the opinion of the Directors, the fair value of the premises is not materially different to the carrying value in the accounts at 31 December 2025, and no valuation adjustment has been made in 2025.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

2025
2024
£
£
Cost
7,313,954
7,239,958
Accumulated depreciation
(908,894)
(766,530)
Carrying value
6,405,060
6,473,428
15
STOCKS
2025
2024
£
£
Raw materials and consumables
3,015,412
2,762,421
Work in progress
2,990
3,001
Finished goods and goods for resale
22,832
16,028
3,041,234
2,781,450
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
16
DEBTORS
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,474,438
1,616,193
Corporation tax recoverable
-
0
665,034
Amounts owed by group undertakings
369,891
362,870
Other debtors
401,626
181,016
Prepayments and accrued income
954,748
860,454
3,200,703
3,685,567
17
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
Notes
£
£
Obligations under finance leases
19
353,764
288,606
Trade creditors
1,200,572
1,276,453
Amounts owed to group undertakings
135,833
1,559,913
Corporation tax
126,679
-
0
Other taxation and social security
572,741
770,968
Deferred income
21
596,346
778,464
Other creditors
-
0
79,661
Accruals and deferred income
1,302,231
2,110,271
4,288,166
6,864,336

Lease liabilities are secured over the assets to which they relate.

18
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2025
2024
Notes
£
£
Obligations under finance leases
19
438,017
593,837
Amounts owed to group undertakings
5,408,821
6,893,523
5,846,838
7,487,360

Lease liabilities are secured over the assets to which they relate.

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 34 -
19
FINANCE LEASE OBLIGATIONS
2025
2024
Amounts due:
£
£
Within one year
353,764
288,606
After more than one year
438,017
593,837
791,781
882,443
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
399,615
342,700
In two to five years
470,963
656,254
870,578
998,954
Less: future finance charges
(78,797)
(116,511)
791,781
882,443
20
DEFERRED TAXATION

The following are the major deferred tax liabilities and assets recognised by the company:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
717,755
694,532
Revaluations
228,243
228,243
945,998
922,775
2025
Movements in the year:
£
Liability at 1 January 2025
922,775
Charge to profit or loss
23,223
Liability at 31 December 2025
945,998
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
21
DEFERRED INCOME
2025
2024
£
£
Other deferred income
596,346
778,464

Deferred income represents upfront customer payments.

22
RETIREMENT BENEFIT SCHEMES
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
175,527
160,212

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

23
SHARE CAPITAL
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000,000
1,000,000
1,000,000
1,000,000
24
OPERATING LEASE COMMITMENTS
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
649,866
694,104
Years 2-5
1,642,117
1,675,526
After 5 years
414,727
332,823
2,706,710
2,702,453
25
RELATED PARTY TRANSACTIONS
Transactions with related parties

During the year the company entered into the following transactions with related parties:

VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
25
RELATED PARTY TRANSACTIONS
(Continued)
- 36 -

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland, not to disclose related party transactions with wholly owned subsidiaries within the group.

26
ULTIMATE CONTROLLING PARTY

The company is a wholly owned subsidiary of Victorian House Window Group Limited and of its ultimate parent, Inwido AB. It is included in the consolidated financial statements of Inwido AB which are publicly available.

 

The smallest group to consolidate these financial statements is Inwido UK Limited. The address of this parent’s registered office is Allan House Ord Road, Tweedmouth, Berwick-Upon-Tweed, England, TD15 2XU.

 

The ultimate parent undertaking and the largest group to consolidate these financial statements is Inwido AB. The address of this parent’s registered office is Engelbrektsgatan 15, 211 33 Malmö, Sweden.

 

27
ANALYSIS OF CHANGES IN NET FUNDS
1 January 2025
Cash flows
FRS 102 Periodic Review 2024 adjustment
New leases
31 December 2025
£
£
£
£
£
Cash at bank and in hand
5,880,649
(1,068,071)
-
-
4,812,578
Lease liabilities
(882,443)
2,650,579
(2,276,837)
(283,080)
(791,781)
4,998,206
1,582,508
(2,276,837)
(283,080)
4,020,797
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mark HuxtableNick EvansMalin CullinAlex JenkinsJonna OpitzPeter Wellin072585512025-01-012025-12-3107258551bus:Director22025-01-012025-12-3107258551bus:Director32025-01-012025-12-3107258551bus:Director52025-01-012025-12-3107258551bus:Director62025-01-012025-12-3107258551bus:Director12025-01-012025-12-3107258551bus:Director42025-01-012025-12-3107258551bus:RegisteredOffice2025-01-012025-12-31072585512025-12-31072585512024-01-012024-12-3107258551core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107258551core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3107258551core:IntangibleAssetsOtherThanGoodwill2025-12-3107258551core:IntangibleAssetsOtherThanGoodwill2024-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31072585512024-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3107258551core:LeaseholdImprovements2025-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2025-12-3107258551core:PlantMachinery2025-12-3107258551core:FurnitureFittings2025-12-3107258551core:MotorVehicles2025-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107258551core:LeaseholdImprovements2024-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2024-12-3107258551core:PlantMachinery2024-12-3107258551core:FurnitureFittings2024-12-3107258551core:MotorVehicles2024-12-3107258551core:ShareCapital2025-12-3107258551core:ShareCapital2024-12-3107258551core:RevaluationReserve2025-12-3107258551core:RevaluationReserve2024-12-3107258551core:RetainedEarningsAccumulatedLosses2025-12-3107258551core:RetainedEarningsAccumulatedLosses2024-12-3107258551core:ShareCapital2023-12-3107258551core:RevaluationReserve2023-12-3107258551core:RetainedEarningsAccumulatedLosses2023-12-3107258551core:ShareCapitalOrdinaryShareClass12025-12-3107258551core:ShareCapitalOrdinaryShareClass12024-12-3107258551core:RevaluationReserve2024-01-012024-12-3107258551core:RevaluationReserve2025-01-012025-12-31072585512024-12-31072585512023-12-3107258551core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3107258551core:LeaseholdImprovements2025-01-012025-12-3107258551core:PlantMachinery2025-01-012025-12-3107258551core:FurnitureFittings2025-01-012025-12-3107258551core:MotorVehicles2025-01-012025-12-3107258551core:UKTax2025-01-012025-12-3107258551core:UKTax2024-01-012024-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107258551core:LeaseholdImprovements2024-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2024-12-3107258551core:PlantMachinery2024-12-3107258551core:FurnitureFittings2024-12-3107258551core:MotorVehicles2024-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2025-01-012025-12-3107258551core:CurrentFinancialInstruments2025-12-3107258551core:CurrentFinancialInstruments2024-12-3107258551core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3107258551core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107258551core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3107258551core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107258551core:Non-currentFinancialInstruments2025-12-3107258551core:Non-currentFinancialInstruments2024-12-3107258551core:WithinOneYear2025-12-3107258551core:WithinOneYear2024-12-3107258551core:BetweenTwoFiveYears2025-12-3107258551core:BetweenTwoFiveYears2024-12-3107258551bus:OrdinaryShareClass12025-01-012025-12-3107258551bus:OrdinaryShareClass12025-12-3107258551bus:OrdinaryShareClass12024-12-3107258551core:MoreThanFiveYears2025-12-3107258551core:MoreThanFiveYears2024-12-3107258551bus:PrivateLimitedCompanyLtd2025-01-012025-12-3107258551bus:FRS1022025-01-012025-12-3107258551bus:Audited2025-01-012025-12-3107258551bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP