Company registration number 08178714 (England and Wales)
JG Foods Limited
Trading as Grape Tree
Annual report and financial statements
For the year ended 31 December 2025
JG Foods Limited
Trading as Grape Tree
Company information
Directors
N J Shutts
C J Bloomer
(Appointed 12 May 2026)
K A Lloyd
(Appointed 12 May 2026)
O P J Shutts
(Appointed 12 May 2026)
Secretary
K A Lloyd
Company number
08178714
Registered office
Unit 2 Dandy Bank Road
Pensnett Trading Estate
Kingswinford
West Midlands
England
DY6 7TD
Auditor
DJH Audit Limited
Church Court
Stourbridge Road
Halesowen
West Midlands
B63 3TT
JG Foods Limited
Trading as Grape Tree
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Statement of comprehensive income
10
Statement of financial position
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 25
JG Foods Limited
Trading as Grape Tree
Strategic report
For the year ended 31 December 2025
- 1 -

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

Review of the business

The director considers the profit achieved on ordinary activities before taxation to be satisfactory, with the gross profit percentage maintained at a satisfactory level during the year.

 

In addition to organic growth the management team continues with its strategic plan for new store openings.

 

During FY2025, the company (“JG Foods Limited”) completed a transition to employee ownership through the establishment of an EOT (“JG Foods EOT Limited”). The EOT acquired a controlling interest in the company from the former shareholders.

 

The consideration for the shares acquired by the EOT is payable to the former shareholders and is funded by contributions from the company. These contributions are recognised within the financial statements as “Contributions to EOT”.

 

As a result of the transaction, the EOT holds a controlling interest in the company on behalf of the employees. Accordingly, the ultimate controlling party of the company has changed from the former shareholders to the EOT.

 

This transaction has been accounted for in accordance with FRS 102 and this is reflected in these financial statements.

Principal risks and uncertainties

Management continually monitors the key risks facing the company together with assessing the controls used for managing these risks.

 

Product safety continues as an area that the company concentrates time and resource to maintain robust internal procedures to monitor and control product quality.

 

There are no other material exposures of the company relating to price risk, credit risk, liquidity risk and cash flow risk which are material for the assessment of the assets, liabilities, financial position and profit of the company.

Key performance indicators

Turnover has increased from £69.2m to £84.9m due to the expansion in the number of stores open by the year end and improved like for like store and e-commerce performance. Profit for the year has increased from £3.1m to £4.4m and retained earnings have increased from £8.9m to £10.7m.

Section 172(1) statement

The director of JG Foods Limited, in common with those of all UK companies, must act in accordance with a set of general duties which are detailed in the UK's Companies Act. The director fulfils his duties partly through a governance framework and delegates day to day decision making to the management team. The director recognises that such delegation needs to be much more than financial authority. The company's governance structure also covers the values and behaviours expected of the company's employees, the need to foster good business relationships and how the director looks to ensure that the company has a robust system of control. Details of the company's commitment to foster good business relationships and its employees are included in the Director's Report.

JG Foods Limited
Trading as Grape Tree
Strategic report (continued)
For the year ended 31 December 2025
- 2 -

On behalf of the board

N J Shutts
Director
24 September 2026
JG Foods Limited
Trading as Grape Tree
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 in the year under review was that of a specialist food, health and wellbeing retailer.

Dividends

An interim dividend of £10 per share was paid on 1 February 2025. The director recommends that no final dividend be paid.

 

The total distribution of dividends for the year ended 31 December 2025 will be £80,000.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

N J Shutts
C J Bloomer
(Appointed 12 May 2026)
K A Lloyd
(Appointed 12 May 2026)
O P J Shutts
(Appointed 12 May 2026)
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.

Employee involvement

The company's policy is to consult and discuss with employees, through meetings and other appropriate means, 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.

The company is committed to a policy of recruitment and promotion based on aptitude and ability without discrimination of any kind. Particular attention is given to the training, career development and promotion of all employees with a view to encouraging them to play an active role in the development of the company.

 

The company's policy is to give full and fair consideration to applications for employment made by disabled persons, having regard to their aptitudes and abilities.

 

Disabled persons receive appropriate training to promote their career development within the company. Employees who become disabled are retained in their existing posts where possible or retained for suitable alternative posts and are provided with retraining where necessary.

 

Business relationships

The company is conscious that to realise its strategy it needs strong relationships with its suppliers, customers and other key stakeholders. The director is continually briefed on all matters.

 

The Director manages the relationships with the bank and insurers, maintaining records to comply with all legislation, engaging outside qualified advice when required.

JG Foods Limited
Trading as Grape Tree
Directors' report (continued)
For the year ended 31 December 2025
- 4 -
Future developments

The company continues to review its product range and store opening plan to meet customer and shareholder expectations.

Corporate governance

The director of the company delegates day to day management and decision making to the management team. The director maintains an oversight of the company's performance and ensures that management are acting in accordance with the strategy and plans agreed with them.

Energy and carbon report

The company's energy consumption and greenhouse gas (GHG) emissions for the year ended 31.12.2025 were as follows:

 

2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
1,669,894
1,491,221
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
-
-
- Fuel consumed for owned transport
283.00
126.00
283.00
126.00
Scope 2 - indirect emissions
- Electricity purchased
296.00
309.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
-
-
Total gross emissions
579.00
435.00
Intensity ratio
Tonnes CO2e per employee
0.66
0.69
Quantification and reporting methodology

We have followed the 2019 HM Government Environmental Reporting Guidelines. We have also used the GHG Reporting Protocol – Corporate Standard and have used the 2025 UK Government’s Conversion Factors for Company Reporting.

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per employee, the recommended ratio for the sector.

JG Foods Limited
Trading as Grape Tree
Directors' report (continued)
For the year ended 31 December 2025
- 5 -
Measures taken to improve energy efficiency

The company will take positive steps to develop environmentally sustainable processes, products, packaging and raw materials throughout the supply chain that will develop long term value for our customers, communities and associates.

 

Onsite fuels

Units of energy use are multiplied by the relevant emissions factor obtained from UK Government GHG Reporting: Conversion Factors 2025 to arrive at the quantity of emissions in tonnes of carbon dioxide.

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 director individually has taken all the necessary steps that he ought to have taken as a director in order to make himself aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Engagement with employees

The company is committed to a policy of recruitment and promotion based on aptitude and ability without discrimination of any kind. Particular attention is given to the training, career development and promotion of all employees with a view to encouraging them to play an active role in the development of the company.

 

The company's policy is to give full and fair consideration to applications for employment made by disabled persons, having regard to their aptitudes and abilities.

 

Disabled persons receive appropriate training to promote their career development within the company. Employees who become disabled are retained in their existing posts where possible or retained for suitable alternative posts and are provided with retraining where necessary.

On behalf of the board
N J Shutts
Director
24 September 2026
JG Foods Limited
Trading as Grape Tree
Directors' responsibilities statement
For the year ended 31 December 2025
- 6 -

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.

JG Foods Limited
Trading as Grape Tree
Independent auditor's report
To the members of JG Foods Limited
- 7 -
Opinion

We have audited the financial statements of JG Foods Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the statement of financial position, 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.

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.

JG Foods Limited
Trading as Grape Tree
Independent auditor's report (continued)
To the members of JG Foods Limited
- 8 -

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:

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.

JG Foods Limited
Trading as Grape Tree
Independent auditor's report (continued)
To the members of JG Foods Limited
- 9 -

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

 

We identify and assess risks of material misstatement of the financial statements, whether due to fraud and error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and

non-compliance with laws and regulations, we considered the following:

- the nature of the industry, control environment and business performance;

- results of our enquiries of management about their own identification and assessment of the risks of irregularities;

- any matters we have identified having reviewed the company's procedures for complying with laws and regulations and whether they were aware of any instances of non-compliance. The key laws and regulations we considered in this context included the Companies Act 2006.

Our audit procedures in relation to fraud included but were not limited to:

- reviewing balance sheet control accounts to ensure properly reconciled;

- addressing the risks of fraud through management override of controls by performing journal entry testing;

- performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;

- enquiring with management concerning actual and potential litigation claims.

 

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.

Mark Howell FCA (Senior Statutory Auditor)
For and on behalf of DJH Audit Limited, Statutory Auditor
Accountants
Church Court
Stourbridge Road
Halesowen
West Midlands
B63 3TT
24 September 2026
JG Foods Limited
Trading as Grape Tree
Statement of comprehensive income
For the year ended 31 December 2025
- 10 -
2025
2024
Notes
£
£
Turnover
2
84,932,473
69,248,365
Cost of sales
(43,349,296)
(34,057,442)
Gross profit
41,583,177
35,190,923
Distribution costs
(25,495,674)
(22,367,939)
Administrative expenses
(10,687,985)
(8,639,512)
Operating profit
3
5,399,518
4,183,472
Interest receivable and similar income
7
56,015
186,296
Interest payable and similar expenses
8
(250,827)
(160,295)
Profit before taxation
5,204,706
4,209,473
Tax on profit
9
(814,830)
(1,086,317)
Profit for the financial year
4,389,876
3,123,156
JG Foods Limited
Trading as Grape Tree
Statement of financial position
As at 31 December 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
29,566
22,821
Tangible assets
12
7,342,343
5,422,061
Investments
13
1
1
7,371,910
5,444,883
Current assets
Stocks
15
13,296,337
10,930,751
Debtors
16
3,642,842
3,481,675
Cash at bank and in hand
4,846,739
2,699,612
21,785,918
17,112,038
Creditors: amounts falling due within one year
17
(14,706,130)
(10,910,122)
Net current assets
7,079,788
6,201,916
Total assets less current liabilities
14,451,698
11,646,799
Creditors: amounts falling due after more than one year
18
(2,414,178)
(1,567,884)
Provisions for liabilities
Provisions
20
114,120
309,291
Deferred tax liability
21
1,237,500
893,500
(1,351,620)
(1,202,791)
Net assets
10,685,900
8,876,124
Capital and reserves
Called up share capital
23
83
80
Capital redemption reserve
4,093
20
Profit and loss reserves
10,681,724
8,876,024
Total equity
10,685,900
8,876,124
The financial statements were approved by the board of directors and authorised for issue on 24 September 2026 and are signed on its behalf by:
N J Shutts
Director
Company registration number 08178714 (England and Wales)
JG Foods Limited
Trading as Grape Tree
Statement of changes in equity
For the year ended 31 December 2025
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
100
-
0
7,302,868
7,302,968
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,123,156
3,123,156
Dividends
10
-
-
(50,000)
(50,000)
Own shares acquired
-
-
(1,500,000)
(1,500,000)
Redemption of shares
23
-
0
20
-
0
20
Other movements
(20)
-
-
(20)
Balance at 31 December 2024
80
20
8,876,024
8,876,124
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
4,389,876
4,389,876
Dividends
10
-
-
(80,000)
(80,000)
Redemption of shares
23
-
0
4,073
-
0
4,073
Contributions to EOT
3
-
(2,504,176)
(2,504,173)
Balance at 31 December 2025
83
4,093
10,681,724
10,685,900
JG Foods Limited
Trading as Grape Tree
Statement of cash flows
For the year ended 31 December 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
7,183,772
3,357,747
Interest paid
(250,827)
(160,295)
Income taxes paid
(536,989)
(1,147,188)
Net cash inflow from operating activities
6,395,956
2,050,264
Investing activities
Purchase of intangible assets
(6,745)
(686)
Purchase of tangible fixed assets
(3,209,248)
(2,600,853)
Proceeds from disposal of tangible fixed assets
4,500
7,090
Repayment of loans
466,232
(386,366)
Interest received
56,015
186,296
Net cash used in investing activities
(2,689,246)
(2,794,519)
Financing activities
Share buyback
-
0
(1,500,000)
Contributions to EOT
(2,500,100)
-
0
Finance lease net movements in year
1,020,517
671,395
Dividends paid
(80,000)
(50,000)
Net cash used in financing activities
(1,559,583)
(878,605)
Net increase/(decrease) in cash and cash equivalents
2,147,127
(1,622,860)
Cash and cash equivalents at beginning of year
2,699,612
4,322,472
Cash and cash equivalents at end of year
4,846,739
2,699,612
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements
For the year ended 31 December 2025
- 14 -
1
Accounting policies
Company information

JG Foods Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2 Dandy Bank Road, Pensnett Trading Estate, Kingswinford, West Midlands, England, DY6 7TD.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention.The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have prepared forecasts covering a period of at least 12 months from the date of signing these financial statements which demonstrate that the company is expected to trade profitably and generate cash. The company has net assets and good cash balances. Therefore, the directors, having a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future, have prepared the financial statements on a going concern basis.

1.3
Revenue

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have been transferred to the buyer. This is usually at the point that the customer has purchased goods in the company's retail stores.

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.

1.5
Tangible fixed assets

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:

Short leasehold
20% on cost
Plant and machinery
20% on cost
Fixtures and fittings
20% on cost and 10% on cost
Computer equipment
25% on cost
Motor vehicles
20% on cost
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 15 -
1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

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

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

1.7
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.8
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 income statement 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 income statement, 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.

JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 16 -
1.9
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.10
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.

1.11
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

 

1.12
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 statement of financial position 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.

1.13

Significant judgements and estimates

The preparation of the financial statements in conformity with generally accepted accounting principles require the director to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results in the future could differ from those estimates. In this regard, the directors believe that there are no critical accounting policies where judgements or estimations are necessarily applied in the financial statements.

1.14

Foreign currencies

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

JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
1
Accounting policies
(Continued)
- 17 -
1.15

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

 

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

2
Turnover and other revenue

The turnover and profit before taxation are attributable to the one principal activity of the company.

 

Turnover is made up entirely of the sale of goods for the current and preceding year.

2025
2024
£
£
Other revenue
Interest income
56,015
186,296
3
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Depreciation of tangible fixed assets
1,251,603
951,701
Loss on disposal of tangible fixed assets
32,863
20,851
4
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
12,084
12,466
5
Employees

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

2025
2024
Number
Number
Retail
780
553
Head office and distribution
93
78
Total
873
631
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
5
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
13,849,871
10,822,595
Social security costs
1,202,528
563,315
Pension costs
240,179
139,009
15,292,578
11,524,919
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
92,422
150,962
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
56,015
186,296
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
(675)
(114)
Other interest on financial liabilities
-
0
307
(675)
193
Other finance costs
Interest on finance leases and hire purchase contracts
251,502
160,102
250,827
160,295
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
716,893
973,645
Adjustments in respect of prior periods
(246,063)
(328)
Total current tax
470,830
973,317
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
9
Taxation
2025
2024
£
£
Current tax
(Continued)
- 19 -
Deferred tax
Origination and reversal of timing differences
344,000
113,000
Total tax charge
814,830
1,086,317

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
5,204,706
4,209,473
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
1,301,177
1,052,368
Effects of:
Expenses that are not deductible in determining taxable profit
140,870
2,886
Depreciation on assets not qualifying for tax allowances
56,325
30,071
Tax under/(over) provided in prior years
(246,063)
(329)
Deferred tax adjustments in respect of prior years
231,000
-
0
Rounding
349
1,321
Additional amounts deductible for tax purposes
(668,828)
-
0
Taxation charge in the financial statements
814,830
1,086,317
10
Dividends
2025
2024
£
£
Interim paid
80,000
50,000
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 20 -
11
Intangible fixed assets
Software
£
Cost
At 1 January 2025
22,821
Additions
6,745
At 31 December 2025
29,566
Amortisation and impairment
At 1 January 2025 and 31 December 2025
-
0
Carrying amount
At 31 December 2025
29,566
At 31 December 2024
22,821
12
Tangible fixed assets
Short leasehold
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
1,330,161
1,278,104
7,349,714
775,739
141,840
10,875,558
Additions
242,086
215,982
2,507,966
153,521
89,693
3,209,248
Disposals
(611,727)
(511,540)
(688,902)
(360,009)
(17,655)
(2,189,833)
At 31 December 2025
960,520
982,546
9,168,778
569,251
213,878
11,894,973
Depreciation and impairment
At 1 January 2025
867,958
659,933
3,287,405
573,083
65,118
5,453,497
Depreciation charged in the year
162,643
180,121
772,718
104,377
31,744
1,251,603
Eliminated in respect of disposals
(611,727)
(511,540)
(651,539)
(360,009)
(17,655)
(2,152,470)
At 31 December 2025
418,874
328,514
3,408,584
317,451
79,207
4,552,630
Carrying amount
At 31 December 2025
541,646
654,032
5,760,194
251,800
134,671
7,342,343
At 31 December 2024
462,203
618,171
4,062,309
202,656
76,722
5,422,061
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
12
Tangible fixed assets
(Continued)
- 21 -

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

2025
2024
£
£
Plant and machinery
262,573
336,947
Fixtures and fittings
3,600,795
1,924,226
Motor vehicles
67,538
10,123
Computer equipment
2,094
10,469
3,933,000
2,281,765
13
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
14
1
1
14
Subsidiaries

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

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Grapetree Limited
Unit 2 Dandy Bank Road, The Pensnett Estate, Kingswinford, West Midlands DY6 7TD
Dormant
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Grapetree Limited
1
-
0

Grapetree Limited was incorporated in August 2021 and has not traded since incorporation.

15
Stocks
2025
2024
£
£
Stocks
13,296,337
10,930,751
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
- 22 -
16
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
37,244
296,712
Corporation tax recoverable
206,861
206,861
Other debtors
763,515
1,013,111
Prepayments and accrued income
2,635,222
1,964,991
3,642,842
3,481,675
17
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under finance leases
19
1,217,222
774,583
Trade creditors
10,986,990
7,781,950
Amounts owed to group undertakings
1
1
Corporation tax
366,341
432,500
Other taxation and social security
321,344
217,508
Other creditors
248,452
166,452
Accruals and deferred income
1,565,780
1,537,128
14,706,130
10,910,122
18
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
19
1,559,210
981,332
Other creditors
854,968
586,552
2,414,178
1,567,884
19
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
1,217,222
774,583
After more than one year
1,559,210
981,332
2,776,432
1,755,915
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
19
Finance lease obligations
(Continued)
- 23 -
2025
2024
Future minimum lease payments due:
£
£
Within one year
1,453,493
916,129
In two to five years
1,695,939
1,070,372
3,149,432
1,986,501
Less: future finance charges
(373,000)
(230,586)
2,776,432
1,755,915

 

20
Provisions for liabilities
2025
2024
£
£
Other provisions
114,120
309,291
Movements on provisions:
Other provisions
£
At 1 January 2025
309,291
Utilisation of provision
(195,171)
At 31 December 2025
114,120

Other provisions relate to the expected cost of dilapidations on retail stores where the company has a commitment under the terms of the lease and an onerous lease provision in respect of loss making stores.

21
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,237,500
893,500
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
21
Deferred taxation
(Continued)
- 24 -
2025
Movements in the year:
£
Liability at 1 January 2025
893,500
Charge to profit or loss
344,000
Liability at 31 December 2025
1,237,500
22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
240,179
139,009

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 shares of 1p each
8,348
8,000
83
80
24
Related party transactions

At the balance sheet date, the directors owed £99,411 (2024 - £565,643).

 

During the year, a total of key management personnel compensation of £781,973 (2024 - £741,973) was paid.

25
Directors' transactions

Dividends totalling £80,000 (2024 - £50,000) were paid in the year in respect of shares held by the company's directors.

Advances
% Rate
Opening balance
Amounts repaid
Closing balance
£
£
£
N J Shutts
-
565,643
(466,232)
99,411
565,643
(466,232)
99,411
26
Ultimate controlling party
JG Foods Limited
Trading as Grape Tree
Notes to the financial statements (continued)
For the year ended 31 December 2025
26
Ultimate controlling party
(Continued)
- 25 -

From 21st November 2025, the ultimate controlling party is J G Foods EOT Limited, prior to that it was N J Shutts.

27
Cash generated from operations
2025
2024
£
£
Profit after taxation
4,389,876
3,123,156
Adjustments for:
Taxation charged
814,830
1,086,317
Finance costs
250,827
160,295
Investment income
(56,015)
(186,296)
Loss on disposal of tangible fixed assets
32,863
20,851
Depreciation and impairment of tangible fixed assets
1,251,603
951,701
(Decrease)/increase in provisions
(195,171)
64,340
Movements in working capital:
Increase in stocks
(2,365,586)
(3,219,919)
Increase in debtors
(627,399)
(320,150)
Increase in creditors
3,687,944
1,677,452
Cash generated from operations
7,183,772
3,357,747
28
Analysis of changes in net funds
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
2,699,612
2,147,127
4,846,739
Lease liabilities
(1,755,915)
(1,020,517)
(2,776,432)
943,697
1,126,610
2,070,307
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.200N J ShuttsC J BloomerO P J ShuttsO P J ShuttsK A Lloyd081787142025-01-012025-12-3108178714bus:Director12025-01-012025-12-3108178714bus:Director22025-01-012025-12-3108178714bus:CompanySecretaryDirector12025-01-012025-12-3108178714bus:Director32025-01-012025-12-3108178714bus:CompanySecretary12025-01-012025-12-3108178714bus:Director42025-01-012025-12-3108178714bus:RegisteredOffice2025-01-012025-12-31081787142025-12-31081787142024-01-012024-12-3108178714core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108178714core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3108178714core:IntangibleAssetsOtherThanGoodwill2025-12-3108178714core:IntangibleAssetsOtherThanGoodwill2024-12-3108178714core:ComputerSoftware2025-12-3108178714core:ComputerSoftware2024-12-31081787142024-12-3108178714core:WithinOneYear2025-12-3108178714core:WithinOneYear2024-12-3108178714core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108178714core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108178714core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3108178714core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108178714core:ShareCapital2025-12-3108178714core:ShareCapital2024-12-3108178714core:CapitalRedemptionReserve2025-12-3108178714core:CapitalRedemptionReserve2024-12-3108178714core:RetainedEarningsAccumulatedLosses2025-12-3108178714core:RetainedEarningsAccumulatedLosses2024-12-3108178714core:ShareCapital2023-12-3108178714core:CapitalRedemptionReserve2023-12-3108178714core:RetainedEarningsAccumulatedLosses2023-12-3108178714core:ShareCapitalOrdinaryShareClass12025-12-3108178714core:ShareCapitalOrdinaryShareClass12024-12-3108178714core:ShareCapital2024-01-012024-12-3108178714core:ShareCapital2025-01-012025-12-31081787142024-12-31081787142023-12-3108178714core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108178714core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3108178714core:PlantMachinery2025-01-012025-12-3108178714core:FurnitureFittings2025-01-012025-12-3108178714core:ComputerEquipment2025-01-012025-12-3108178714core:MotorVehicles2025-01-012025-12-3108178714core:UKTax2025-01-012025-12-3108178714core:UKTax2024-01-012024-12-310817871412025-01-012025-12-310817871412024-01-012024-12-310817871422025-01-012025-12-310817871422024-01-012024-12-310817871432025-01-012025-12-310817871432024-01-012024-12-310817871442025-01-012025-12-310817871442024-01-012024-12-3108178714core:ComputerSoftware2024-12-3108178714core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3108178714core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3108178714core:PlantMachinery2024-12-3108178714core:FurnitureFittings2024-12-3108178714core:ComputerEquipment2024-12-3108178714core:MotorVehicles2024-12-3108178714core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3108178714core:PlantMachinery2025-12-3108178714core:FurnitureFittings2025-12-3108178714core:ComputerEquipment2025-12-3108178714core:MotorVehicles2025-12-3108178714core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3108178714core:LongLeaseholdAssets2025-12-3108178714core:LandBuildings2024-12-3108178714core:PlantMachinery2024-12-3108178714core:FurnitureFittings2024-12-3108178714core:ComputerEquipment2024-12-3108178714core:MotorVehicles2024-12-3108178714core:Non-currentFinancialInstruments2025-12-3108178714core:Non-currentFinancialInstruments2024-12-3108178714core:Subsidiary12025-01-012025-12-3108178714core:Subsidiary112025-01-012025-12-3108178714core:Subsidiary12025-12-3108178714core:CurrentFinancialInstruments2025-12-3108178714core:CurrentFinancialInstruments2024-12-3108178714core:Non-currentFinancialInstrumentscore:AfterOneYear12025-12-3108178714core:Non-currentFinancialInstrumentscore:AfterOneYear12024-12-3108178714core:BetweenTwoFiveYears2025-12-3108178714core:BetweenTwoFiveYears2024-12-3108178714bus:OrdinaryShareClass12025-01-012025-12-3108178714bus:OrdinaryShareClass12025-12-3108178714bus:OrdinaryShareClass12024-12-3108178714bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108178714bus:FRS1022025-01-012025-12-3108178714bus:Audited2025-01-012025-12-3108178714bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP