Company registration number 15998289 (England and Wales)
PORCUS FARMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
PORCUS FARMS LIMITED
COMPANY INFORMATION
Directors
Mr T A Cullum
(Appointed 4 October 2024)
Mr A V Tomson
(Appointed 4 October 2024)
Company number
15998289
Registered office
4b Church Street
DISS
Norfolk
IP22 4DD
Auditor
Waveney Accountants Limited
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
Accountants
Waveney Accountants Limited
4b Church Street
Diss
Norfolk
IP22 4DD
Business address
The Mill
Mill Road
Long Stratton
NORWICH
Norfolk
NR15 2RU
PORCUS FARMS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 35
PORCUS FARMS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 1 -
The directors present the strategic report for the period ended 31 October 2025.
Review of the business
The company was set up as part of a transaction to enable the arable and livestock businesses of its subsidiary, Peddars Farms Limited, to be split with the livestock business then leaving the group. The time and costs of the subsequent reorganisation has contributed to the high administrative costs in the period. Overall the directors feel that the changes made in the period leave the company and its group in a good position going forward with the arable farming part of the business able to operate more effectively and efficiently.
Principal risks and uncertainties
As for many farming businesses the company is faced with many risks:
Crop prices
Prices are subject to fluctuations which are beyond the group's control. The costs of producing the crops, such as seed, fertiliser and chemicals, are subject to the same market fluctuations. The group seek to minimise the impact by bulk purchasing, use of buying groups and by the timing of sale of its crops.
Weather
The yield of cereals and other crops grown on the group's land can be affected by the weather, either too little or too much rain and sunshine. The group relies on the extensive farming experience of its directors and contractors to cope with any difficult conditions.
Key performance indicators
Promoting the success of the company and its group
Section 172 of the Companies Act 2006 states that a director of a company must act in a way it considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to:
a. The likely consequences of any decision in the long term;
b. The interests of the employees of the company and its group;
c. The need to foster the group's business relationships with suppliers, customers and others:
d. The impact of the group's operations on the community and the environment;
e. The desirability of the group's maintaining a reputation for higher standards of business conduct; and
f. The need to act fairly as between members of the company and its group.
PORCUS FARMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 2 -
The directors continually assess current performance and the opportunities for business in the future. Long term plans are developed to ensure that the company, and its group, are moving in the right direction.
The directors understand that the company and its group's long term growth and success are dependent on successful engagement with stakeholders and value interaction to ensure that stakeholders' views are considered in the decision making process.
Mr A V Tomson
Director
2 October 2026
PORCUS FARMS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 3 -
The directors present their annual report and financial statements for the period ended 31 October 2025.
Principal activities
The principal activity of the company is that of a holding company. The principal activities of the group are the production of arable crops and the provision of veterinary services to the pig rearing industry.
Results and dividends
The results for the period are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the period and up to the date of signature of the financial statements were as follows:
Mr T A Cullum
(Appointed 4 October 2024)
Mr A V Tomson
(Appointed 4 October 2024)
Financial instruments
Liquidity risk
The company's bank position is monitored by the directors to ensure that the company and its group have sufficient resources to meet daily needs, as well as the funds required for capital investment.
Interest rate risk
The directors manage the group's exposure to interest rate risk. The group's bank loans were repaid during the period, reducing the exposure to that in respect of the overdraft.
Credit risk
Sales are made on credit terms, the majority of which are settled within 30 days. The incidence of bad debts is low.
Post reporting date events
Following the period end the group has undertaken a reorganisation, with land from Peddars Farms Limited being split between two new subsidiaries Porcus TC Limited and AVT Agri Limited.
Energy and carbon report
The group's energy consumption in the period was:
2025
Energy consumption
kWh
Aggregate of energy consumption in the year
259,664
PORCUS FARMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 4 -
2025
Emissions of CO2 equivalent
metric tonnes
Scope 1 - direct emissions
- Gas combustion
-
- Fuel consumed for owned transport
58.22
58.22
Scope 2 - indirect emissions
- Electricity purchased
6.48
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
Total gross emissions
64.70
Intensity ratio
Tonnes CO2e per full-time employee
10.78
Quantification and reporting methodology
The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has 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.
Measures taken to improve energy efficiency
The directors are investigating means of improving energy efficiency and cutting carbon emissions. Where possible the group sell their crops locally to reduce mileage.
The group has installed ground source heat pumps for its head office and uses LED lighting.
Strategic report
The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group'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. It has done so in respect of business relationships.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr A V Tomson
Director
2 October 2026
PORCUS FARMS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 5 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PORCUS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PORCUS FARMS LIMITED
- 6 -
Opinion
We have audited the financial statements of Porcus Farms Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 October 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 October 2025 and of the group's profit for the period then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PORCUS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PORCUS FARMS LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We have considered the fields in which the company, and its group, operate and have identified the areas most likely to have a direct material impact on the financial statements as compliance with UK tax legislation, UK accounting standards and the Companies Act 2006. In addition, we have considered the provisions of other laws and regulations which, whilst not having a direct impact on the financial statements, are fundamental to the company's ability to operate including employment law, health and safety regulation and other legislation specific to the industry in which the group operates.
Our approach to identifying and assessing the risk of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, included:
Discussions with management, including those charged with governance, regarding any known or suspected instances of non-compliance with laws and regulation and actual and potential litigation and claims.
Auditing the risk of the management override of controls, including testing journal entries and other adjustments for appropriateness, and evaluating the business rational or significant transactions outside the normal course of business.
PORCUS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PORCUS FARMS LIMITED
- 8 -
Due to the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that the compliance with a law or regulation is removed from the transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves deliberate concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Leslie Newman FCA (Senior Statutory Auditor)
For and on behalf of Waveney Accountants Limited, Statutory Auditor
Chartered Accountants
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
2 October 2026
PORCUS FARMS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 9 -
Period ended
31 October
2025
Notes
£
Turnover
3
3,565,394
Cost of sales
(3,149,385)
Gross profit
416,009
Administrative expenses
(294,094)
Other operating income
134,030
Operating profit
4
255,945
Interest payable and similar expenses
7
(211,992)
Profit before taxation
43,953
Tax on profit
8
149,518
Profit for the financial period
193,471
Profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.
PORCUS FARMS LIMITED
GROUP BALANCE SHEET
AS AT
31 OCTOBER 2025
31 October 2025
- 10 -
2025
Notes
£
£
Fixed assets
Goodwill
9
(2,656,905)
Total intangible assets
(2,656,905)
Tangible assets
10
13,346,856
Investment property
11
125,000
Investments
12
99,000
10,913,951
Current assets
Stocks
14
484,183
Debtors
15
3,349,453
Cash at bank and in hand
108,059
3,941,695
Creditors: amounts falling due within one year
16
(1,898,047)
Net current assets
2,043,648
Total assets less current liabilities
12,957,599
Creditors: amounts falling due after more than one year
17
(22,369)
Provisions for liabilities
Deferred tax liability
20
124,769
(124,769)
Net assets
12,810,461
Capital and reserves
Called up share capital
22
12,616,990
Profit and loss reserves
193,471
Total equity
12,810,461
The financial statements were approved by the board of directors and authorised for issue on 2 October 2026 and are signed on its behalf by:
02 October 2026
Mr A V Tomson
Director
Company registration number 15998289 (England and Wales)
PORCUS FARMS LIMITED
COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 11 -
2025
Notes
£
£
Fixed assets
Investments
12
12,616,988
Current assets
Cash at bank and in hand
2
Net current assets
2
Net assets
12,616,990
Capital and reserves
Called up share capital
22
12,616,990
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0.
The financial statements were approved by the board of directors and authorised for issue on 2 October 2026 and are signed on its behalf by:
02 October 2026
Mr A V Tomson
Director
Company registration number 15998289 (England and Wales)
PORCUS FARMS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 4 October 2024
-
-
-
Period ended 31 October 2025:
Profit and total comprehensive income
-
193,471
193,471
Issue of share capital
22
19,926,846
-
19,926,846
Reduction of shares
22
(7,309,856)
-
(7,309,856)
Balance at 31 October 2025
12,616,990
193,471
12,810,461
PORCUS FARMS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 13 -
Share capital
Notes
£
Balance at 4 October 2024
-
Period ended 31 October 2025:
Profit and total comprehensive income
-
Issue of share capital
22
19,926,846
Reduction of shares
22
(7,309,856)
Balance at 31 October 2025
12,616,990
PORCUS FARMS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 14 -
Period ended
31 October 2025
Notes
£
£
Cash flows from operating activities
Cash generated from operations
28
56,903
Interest paid
(211,992)
Net cash outflow from operating activities
(155,089)
Investing activities
Purchase of subsidiaries, net of cash acquired
29,313
Repayment of loans made to other entities
6,908,099
Net cash generated from investing activities
6,937,412
Financing activities
Proceeds from issue of shares
2
Repayment of bank borrowings
(7,600,151)
Payment of finance leases obligations
(66,208)
Net cash used in financing activities
(7,666,357)
Net decrease in cash and cash equivalents
(884,034)
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
(884,034)
Relating to:
Cash at bank and in hand
108,059
Bank overdrafts included in creditors payable within one year
(992,093)
PORCUS FARMS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 15 -
Period ended
31 October 2025
Notes
£
£
Cash flows from operating activities
Financing activities
Proceeds from issue of shares
2
Net cash generated from financing activities
2
Net increase in cash and cash equivalents
2
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
2
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 16 -
1
Accounting policies
Company information
Porcus Farms Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 4b Church Street, Diss, IP22 4DD.
The group consists of Porcus Farms Limited and all of its subsidiaries.
1.1
Reporting period
The company was incorporated on 4 October 2024 and the directors have chosen to adopt a reporting period ending 31 October. The first set of financial statements cover the period to 31 October 2025.
1.2
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.
1.3
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The difference between of the cost of a business combination and the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.4
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Porcus Farms Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 October 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 17 -
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.5
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group and parent company have 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.
1.6
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.
Revenue from the sale of arable crops is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from the provision of veterinary services is recognised over the period of time for which the service is provided.
Other income
All other income is recognised when received, or when the group is due economic benefits, whichever is the earlier.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life of 5 years.
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% on cost or not deemed appropariate to depreciate
Plant and equipment
15% straight-line
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance
Freehold land is not depreciated.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 18 -
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.10
Fixed asset investments
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
Other investments which are non-listed and non-equity in nature are valued at cost less any provision for impairment.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 19 -
1.12
Stocks
The group's biological assets consist of growing and harvested crops, which are treated as current assets within stock and valued using the cost method.
Growing crops are valued at the accumulation of costs incurred in the period in relation to the next harvest, with provision for permanent falls in the market price of the grown commodities, should this fall below cost.
Harvested crops are valued at deemed cost, comprising the market value of the crops less the margin achieved in the period.
Unused consumables are valued at cost.
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.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.14
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 20 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 21 -
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.17
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.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
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.
As lessor
When the group acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the group allocates the consideration in the contract to the two elements.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Valuation of debtors
The directors have reviewed the loans made to related parties outside of the group and considered whether the balances at the financial reporting date are recoverable. In doing so, the directors have taken into account the ability of the debtors to pay, future plans and other available information.
At 31 October 2025 the directors do not consider any provision to be necessary.
Valuation of crops in store
At the reporting date, the group holds harvested crops which are included in the financial statements at deemed cost. It is not necessarily easy to ascertain the cost of each individual crop, instead the directors have valued the crops at market value at the reporting date, less an estimate of the margin which is expected to be made on the crops. The margin varies from period to period depending on the market value of the crops, cost of inputs and other costs of production.
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.
Consolidation
The acquisition of subsidiary entities in the period has required the following estimates:
The directors have based the fair values on third party valuations and the life of goodwill on the period the group is expected to benefit from the land and assets acquired.
3
Turnover and other revenue
2025
£
Turnover analysed by class of business
Agricultural crops
1,914,513
Veterinary services
1,582,066
Farming subsidies
68,815
3,565,394
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
3
Turnover and other revenue
(Continued)
- 23 -
2025
£
Other revenue
Rental income arising from investment properties
8,700
Sundry income
30,330
Rental income from land
94,999
4
Operating profit
2025
£
Operating profit for the period is stated after charging/(crediting):
Depreciation of tangible fixed assets
138,729
Amortisation of intangible assets
(664,227)
Operating lease charges
232,260
5
Auditor's remuneration
2025
Fees payable to the company's auditor and associates:
£
For audit services
Audit of the financial statements of the group and company
5,000
Audit of the financial statements of the company's subsidiaries
27,750
32,750
For other services
Taxation compliance services
1,850
All other non-audit services
23,300
25,150
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the period was:
Group
Company
2025
2025
Number
Number
Administration
2
-
Drivers
1
-
Veterinary
2
-
Directors
2
2
Total
7
2
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
6
Employees
(Continued)
- 24 -
Their aggregate remuneration comprised:
Group
Company
2025
2025
£
£
Wages and salaries
181,982
Social security costs
26,036
-
Pension costs
4,625
212,643
7
Interest payable and similar expenses
2025
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts
95,494
Interest on bank loans
114,699
210,193
Other finance costs:
Interest on finance leases and hire purchase contracts
1,799
Total finance costs
211,992
8
Taxation
2025
£
Current tax
UK corporation tax on profits for the current period
(136,185)
Deferred tax
Origination and reversal of timing differences
(13,333)
Total tax credit
(149,518)
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
8
Taxation
(Continued)
- 25 -
The actual (credit)/charge for the period can be reconciled to the expected charge/(credit) for the period based on the profit or loss and the standard rate of tax as follows:
2025
£
Profit before taxation
43,953
Expected tax charge based on the standard rate of corporation tax in the UK of 25%
10,988
Effects of:
Expenses that are not deductible in determining taxable profit
12,954
Utilisation of tax losses not previously recognised
(7,895)
Depreciation on assets not qualifying for tax allowances
492
Amortisation on assets not qualifying for tax allowances
(166,057)
Taxation credit in the financial statements
(149,518)
9
Intangible fixed assets
Group
Goodwill
£
Cost
At 4 October 2024
Additions - business combinations
(3,321,132)
At 31 October 2025
(3,321,132)
Amortisation and impairment
At 4 October 2024
Amortisation charged for the period
(664,227)
At 31 October 2025
(664,227)
Carrying amount
At 31 October 2025
(2,656,905)
The company had no intangible fixed assets at 31 October 2025.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 26 -
10
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 4 October 2024
Business combinations
12,876,098
249,168
327,183
33,136
13,485,585
At 31 October 2025
12,876,098
249,168
327,183
33,136
13,485,585
Depreciation and impairment
At 4 October 2024
Depreciation charged in the period
1,967
40,188
91,308
5,266
138,729
At 31 October 2025
1,967
40,188
91,308
5,266
138,729
Carrying amount
At 31 October 2025
12,874,131
208,980
235,875
27,870
13,346,856
Company
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 4 October 2024
Disposals
(636,255)
(930,232)
(131,293)
(340,115)
(2,037,895)
Transfers
636,255
930,232
131,293
340,115
2,037,895
At 31 October 2025
Depreciation and impairment
At 4 October 2024 and 31 October 2025
Carrying amount
At 31 October 2025
The carrying value of land and buildings comprises:
Group
Company
2025
2025
£
£
Freehold
12,597,768
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 27 -
11
Investment property
Group
Company
2025
2025
£
£
Fair value
At 4 October 2024 and 31 October 2025
-
-
Additions through external acquisition
125,000
-
At 31 October 2025
125,000
-
Investment property comprises a residential flat. The fair value of the investment property has been arrived at on the basis of a valuation carried out on 14 February 2025 by Durrants Chartered Surveyors, who are not connected with the company, or its group. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.
The carrying value of land and buildings comprises:
Group
Company
2025
2025
£
£
Long leasehold
125,000
-
12
Fixed asset investments
Group
Company
2025
2025
Notes
£
£
Investments in subsidiaries
13
12,616,988
Unlisted investments
99,000
99,000
12,616,988
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 4 October 2024
-
Business acquisition
99,000
At 31 October 2025
99,000
Carrying amount
At 31 October 2025
99,000
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
12
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 4 October 2024
-
Additions
27,236,700
Disposals
(7,309,856)
At 31 October 2025
19,926,844
Impairment
At 4 October 2024
-
Impairment losses
7,309,856
At 31 October 2025
7,309,856
Carrying amount
At 31 October 2025
12,616,988
On 25 October 2024 the company carried out a share for share exchange, issuing A and B shares to the owners of Peddars Farms Limited in exchange for 100% of that company. On the same date, the value of the livestock business owned by Peddars Farms Limited was transferred to Porcus Farms Limited through a dividend in specie. This reduced the value of Peddars Farms Limited by the value of the livestock business and, therefore, this part of the value of the investment has been impaired and replaced by the value of the assets obtained.
Porcus Farms Limited transferred the livestock business to a subsidiary Peddars Pigs Limited in exchange for 100% of the share capital of that company. The investment in Peddars Pigs Limited was then transferred to the B share holders of Porcus Farms Limited as a return of capital.
13
Subsidiaries
Details of the company's subsidiaries at 31 October 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Peddars Farms Limited
4b Church Street, Diss, IP22 4DD
Ordinary
100.00
-
Long Stratton Pigs Limited
4b Church Street, Diss, IP22 4DD
Ordinary
0
100.00
Peddars Veterinary Services Limited
4b Church Street, Diss, IP22 4DD
Ordinary
0
100.00
14
Stocks
Group
Company
2025
2025
£
£
Arable valuation
484,183
-
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 29 -
15
Debtors
Group
Company
2025
2025
Amounts falling due within one year:
£
£
Trade debtors
165,749
Corporation tax recoverable
1,084
Amounts owed by related parties
3,049,285
Other debtors
130,610
Prepayments and accrued income
2,725
3,349,453
-
16
Creditors: amounts falling due within one year
Group
Company
2025
2025
Notes
£
£
Bank loans and overdrafts
18
992,593
Obligations under finance leases
19
55,966
Trade creditors
452,078
Amounts owed to related parties
126,847
Corporation tax payable
41,680
Other taxation and social security
52,264
Other creditors
4,808
Accruals and deferred income
171,811
1,898,047
-
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2025
Notes
£
£
Obligations under finance leases
19
22,369
18
Loans and overdrafts
Group
Company
2025
2025
£
£
Bank loans
500
Bank overdrafts
992,093
992,593
-
Payable within one year
992,593
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 30 -
19
Finance lease obligations
Group
Company
2025
2025
Amounts due:
£
£
Current liabilities
55,966
Non-current liabilities
22,369
78,335
-
Group
Company
2025
2025
Future minimum lease payments due:
£
£
Within one year
55,966
In two to five years
22,369
78,335
-
Finance lease payments represent rentals payable by the company, and its group, for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Leases are secured on the assets concerned.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company:
Liabilities
2025
Group
£
Accelerated capital allowances
96,019
Fair value adjustments on acquisiton
28,750
124,769
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the period:
£
£
Asset at 4 October 2024
-
-
Credit to profit or loss
(13,332)
-
Other
138,101
-
Liability at 31 October 2025
124,769
-
Other movements relate to deferred tax liabilities acquired on the purchase of subsidiaries.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 31 -
21
Retirement benefit schemes
2025
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
4,625
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
22
Share capital
Group and company
2025
2025
Ordinary share capital
Number
£
Issued and fully paid
Ordinary A shares of £1 each
12,616,990
12,616,990
During the period the company:
1. Issued 2 ordinary A shares for cash.
2. Issued 12,616,988 ordinary A shares and 7,309,856 ordinary B shares in exchange for 100% of the share capital of Peddars Farms Limited.
3. Cancelled 7,309,856 ordinary B shares in a return of capital, as part of a reconstruction to transfer the pig trade business from its subsidiary to a new company owned by the B shareholders.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 32 -
23
Acquisition of a business
On 25 October 2024 the group acquired 100% percent of the issued capital of Peddars Farms Limited and its group, which has been accounted for using the acquisition method.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
15,433,472
90,000
15,523,472
Investment property
100,000
25,000
125,000
Investments
99,000
-
99,000
Inventories
19,111,589
-
19,111,589
Trade and other receivables
13,784,986
-
13,784,986
Cash and cash equivalents
29,313
-
29,313
Borrowings
(11,108,253)
-
(11,108,253)
Obligations under finance leases
(586,018)
-
(586,018)
Trade and other payables
(12,956,666)
-
(12,956,666)
Tax liabilities
(250,877)
-
(250,877)
Deferred tax
(494,819)
(28,750)
(523,569)
Total identifiable net assets
23,161,727
86,250
23,247,977
Goodwill
(3,321,133)
Total consideration
19,926,844
The consideration was satisfied by:
£
Issue of A shares
12,616,988
Issue of B shares
7,309,856
19,926,844
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
1,983,328
Loss after tax
(473,505)
The negative goodwill arising on the acquisition is being amortised over a period of 5 years.
On 25 October 2024 Peddars Pigs Limited issued 100% of its share capital to Porcus Farms Limited in exchange for the value of the livestock business. The nominal value of the shares equated to the value of the business transferred. The shareholding was subsequently transferred to the B shareholders of Porcus Farms Limited as a return of capital.
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 33 -
24
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2025
£
£
Within 1 year
135,210
-
Years 2-5
210,000
-
345,210
-
25
Contingent liabilities
HSBC Bank Plc hold a guarantee and a debenture over the assets of Peddars Farms Limited in respect of a bank loan provided to Peddars Holdings Limited, a company controlled by the directors. At 31 October 2025 the balance on the loan was £3,512,942.
26
Events after the reporting date
After the reporting date, the directors have made the decision to close the operations of Peddars Veterinary Services Ltd.
The group obtained has obtained two new subsidiaries AVT Agri Limited and Porcus TC Limited, as part of a group reconstruction. Both new companies will operate arable farms on land transferred from Peddars Farms Limited.
27
Related party transactions
Transactions with related parties
During the period the group entered into the following transactions with related parties:
Sales
Purchases
2025
2025
£
£
Group
Other related parties
3,263,152
954,536
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
£
Group
Other related parties
126,847
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
27
Related party transactions
(Continued)
- 34 -
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
Balance
£
Group
Other related parties
3,049,285
28
Cash generated from group operations
2025
£
Profit after taxation
193,471
Adjustments for:
Taxation credited
(149,518)
Finance costs
211,992
Amortisation and impairment of intangible assets
(664,227)
Depreciation and impairment of tangible fixed assets
138,729
Movements in working capital:
Decrease in stocks
789,470
Increase in debtors
(535,026)
Increase in creditors
72,012
Cash generated from operations
56,903
29
Cash generated from operations - company
2025
£
Profit after taxation
-
Adjustments for:
Investment income
(7,309,856)
Other gains and losses
7,309,856
Cash generated from operations
-
PORCUS FARMS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 35 -
30
Analysis of changes in net debt - group
4 October 2024
Cash flows
Acquisitions and disposals
31 October 2025
£
£
£
£
Cash at bank and in hand
-
78,746
29,313
108,059
Bank overdrafts
-
(992,093)
-
(992,093)
-
(913,347)
29,313
(884,034)
Borrowings excluding overdrafts
-
7,600,152
(7,600,652)
(500)
Payment of finance leases obligations
-
66,208
(144,543)
(78,335)
-
6,753,013
(7,715,882)
(962,869)
31
Analysis of changes in net funds - company
4 October 2024
Cash flows
31 October 2025
£
£
£
Cash at bank and in hand
-
2
2
2025-10-312024-10-04falsefalseCCH SoftwareCCH Accounts Production 2026.200Mr T A CullumMr A V Tomsonfalse15998289bus:Consolidated2024-10-042025-10-31159982892024-10-042025-10-3115998289bus:Director12024-10-042025-10-3115998289bus:Director22024-10-042025-10-3115998289bus:RegisteredOffice2024-10-042025-10-31159982892025-10-3115998289bus:Consolidated2025-10-3115998289core:Goodwillbus:Consolidated2025-10-3115998289core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-10-3115998289core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3115998289core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3115998289core:ShareCapitalbus:Consolidated2025-10-3115998289core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-10-3115998289core:ShareCapital2025-10-3115998289core:ShareCapitalbus:Consolidated2024-10-042025-10-3115998289core:ShareCapital2024-10-042025-10-3115998289core:Goodwill2024-10-042025-10-3115998289core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-042025-10-3115998289core:PlantMachinery2024-10-042025-10-3115998289core:FurnitureFittings2024-10-042025-10-3115998289core:MotorVehicles2024-10-042025-10-3115998289core:UKTaxbus:Consolidated2024-10-042025-10-3115998289bus:Consolidated12024-10-042025-10-3115998289core:Goodwillbus:Consolidated2024-10-0315998289core:Goodwillbus:Consolidated2024-10-042025-10-3115998289core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-0315998289core:PlantMachinerybus:Consolidated2024-10-0315998289core:FurnitureFittingsbus:Consolidated2024-10-0315998289core:MotorVehiclesbus:Consolidated2024-10-0315998289bus:Consolidated2024-10-0315998289core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-10-3115998289core:PlantMachinerybus:Consolidated2025-10-3115998289core:FurnitureFittingsbus:Consolidated2025-10-3115998289core:MotorVehiclesbus:Consolidated2025-10-3115998289core:PlantMachinery2024-10-0315998289core:FurnitureFittings2024-10-0315998289core:ComputerEquipment2024-10-0315998289core:MotorVehicles2024-10-03159982892024-10-0315998289core:PlantMachinery2025-10-3115998289core:FurnitureFittings2025-10-3115998289core:ComputerEquipment2025-10-3115998289core:MotorVehicles2025-10-3115998289core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-042025-10-3115998289core:PlantMachinerybus:Consolidated2024-10-042025-10-3115998289core:FurnitureFittingsbus:Consolidated2024-10-042025-10-3115998289core:MotorVehiclesbus:Consolidated2024-10-042025-10-3115998289core:ComputerEquipment2024-10-042025-10-3115998289core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3115998289core:UnlistedNon-exchangeTradedbus:Consolidated2025-10-3115998289core:UnlistedNon-exchangeTraded2025-10-3115998289core:Subsidiary12024-10-042025-10-3115998289core:Subsidiary22024-10-042025-10-3115998289core:Subsidiary32024-10-042025-10-3115998289core:Subsidiary112024-10-042025-10-3115998289core:Subsidiary222024-10-042025-10-3115998289core:Subsidiary332024-10-042025-10-3115998289core:CurrentFinancialInstrumentsbus:Consolidated2025-10-3115998289core:CurrentFinancialInstruments2025-10-3115998289core:CurrentFinancialInstruments12025-10-3115998289core:WithinOneYearbus:Consolidated2025-10-3115998289core:Non-currentFinancialInstrumentsbus:Consolidated2025-10-3115998289core:Non-currentFinancialInstruments2025-10-3115998289core:WithinOneYear2025-10-3115998289core:BetweenTwoFiveYearsbus:Consolidated2025-10-3115998289core:BetweenTwoFiveYears2025-10-3115998289bus:PrivateLimitedCompanyLtd2024-10-042025-10-3115998289bus:FRS1022024-10-042025-10-3115998289bus:Audited2024-10-042025-10-3115998289bus:ConsolidatedGroupCompanyAccounts2024-10-042025-10-3115998289bus:FullAccounts2024-10-042025-10-31xbrli:purexbrli:sharesiso4217:GBP