Caseware UK (AP4) 2025.0.111 2025.0.111 2026-01-312026-01-312026-01-3112025-02-01falseNo description of principal activity1falsefalsefalse 00681656 2025-02-01 2026-01-31 00681656 2024-02-01 2025-01-31 00681656 2026-01-31 00681656 2025-01-31 00681656 2024-02-01 00681656 c:CompanySecretary1 2025-02-01 2026-01-31 00681656 c:Director1 2025-02-01 2026-01-31 00681656 c:RegisteredOffice 2025-02-01 2026-01-31 00681656 d:Buildings d:LongLeaseholdAssets 2025-02-01 2026-01-31 00681656 d:Buildings d:ShortLeaseholdAssets 2025-02-01 2026-01-31 00681656 d:PlantMachinery 2025-02-01 2026-01-31 00681656 d:MotorVehicles 2025-02-01 2026-01-31 00681656 d:FurnitureFittings 2025-02-01 2026-01-31 00681656 d:CurrentFinancialInstruments 2026-01-31 00681656 d:CurrentFinancialInstruments 2025-01-31 00681656 d:Non-currentFinancialInstruments 2026-01-31 00681656 d:Non-currentFinancialInstruments 2025-01-31 00681656 d:CurrentFinancialInstruments d:WithinOneYear 2026-01-31 00681656 d:CurrentFinancialInstruments d:WithinOneYear 2025-01-31 00681656 d:ShareCapital 2025-02-01 2026-01-31 00681656 d:ShareCapital 2026-01-31 00681656 d:ShareCapital 2024-02-01 2025-01-31 00681656 d:ShareCapital 2025-01-31 00681656 d:ShareCapital 2024-02-01 00681656 d:SharePremium 2025-02-01 2026-01-31 00681656 d:SharePremium 2026-01-31 00681656 d:SharePremium 2024-02-01 2025-01-31 00681656 d:SharePremium 2025-01-31 00681656 d:SharePremium 2024-02-01 00681656 d:InvestmentPropertiesRevaluationReserve 2025-02-01 2026-01-31 00681656 d:OtherMiscellaneousReserve 2025-02-01 2026-01-31 00681656 d:OtherMiscellaneousReserve 2026-01-31 00681656 d:OtherMiscellaneousReserve 2024-02-01 2025-01-31 00681656 d:OtherMiscellaneousReserve 2025-01-31 00681656 d:OtherMiscellaneousReserve 2024-02-01 00681656 d:RetainedEarningsAccumulatedLosses 2025-02-01 2026-01-31 00681656 d:RetainedEarningsAccumulatedLosses 2026-01-31 00681656 d:RetainedEarningsAccumulatedLosses 2024-02-01 2025-01-31 00681656 d:RetainedEarningsAccumulatedLosses 2025-01-31 00681656 d:RetainedEarningsAccumulatedLosses 2024-02-01 00681656 c:OrdinaryShareClass1 2025-02-01 2026-01-31 00681656 c:OrdinaryShareClass1 2026-01-31 00681656 c:OrdinaryShareClass1 2025-01-31 00681656 c:FRS102 2025-02-01 2026-01-31 00681656 c:Audited 2025-02-01 2026-01-31 00681656 c:FullAccounts 2025-02-01 2026-01-31 00681656 c:PrivateLimitedCompanyLtd 2025-02-01 2026-01-31 00681656 d:Subsidiary1 2026-01-31 00681656 d:Subsidiary1 2025-02-01 2026-01-31 00681656 d:Subsidiary1 1 2025-02-01 2026-01-31 00681656 d:Subsidiary2 2026-01-31 00681656 d:Subsidiary2 2025-02-01 2026-01-31 00681656 d:Subsidiary2 1 2025-02-01 2026-01-31 00681656 c:Consolidated 2026-01-31 00681656 c:ConsolidatedGroupCompanyAccounts 2025-02-01 2026-01-31 00681656 2 2025-02-01 2026-01-31 00681656 4 2025-02-01 2026-01-31 00681656 6 2025-02-01 2026-01-31 00681656 15 2025-02-01 2026-01-31 00681656 17 2025-02-01 2026-01-31 00681656 19 2025-02-01 2026-01-31 00681656 20 2025-02-01 2026-01-31 00681656 e:PoundSterling 2025-02-01 2026-01-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 00681656









DAYLA HOLDINGS LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JANUARY 2026

 
DAYLA HOLDINGS LIMITED
 
 
COMPANY INFORMATION


Director
T J Cooper 




Company secretary
T J Cooper



Registered number
00681656



Registered office
Unit 2
50 Aylesbury Road

Aston Clinton

Aylesbury

Buckinghamshire

HP22 5AH




Independent auditor
Hillier Hopkins LLP
Chartered Accountants and Statutory Auditor

249 Silbury Boulevard

Milton Keynes

Buckinghamshire

MK9 1NA





 
DAYLA HOLDINGS LIMITED
 

CONTENTS



Page
Group strategic report
 
1 - 3
Director's report
 
4 - 7
Independent auditor's report
 
8 - 11
Consolidated statement of comprehensive income
 
12
Consolidated statement of financial position
 
13 - 14
Company statement of financial position
 
15
Consolidated statement of changes in equity
 
16
Company statement of changes in equity
 
17
Consolidated statement of cash flows
 
18 - 19
Consolidated analysis of net debt
 
20
Notes to the financial statements
 
21 - 43


 
DAYLA HOLDINGS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2026

Introduction
 
The directors present the strategic report for the Group for the year ended 31st January 2026.

Business review
 
The principal activity of the business continued to be the factoring of beers, wines, spirits, ciders, soft drinks and snacks supplying predominantly the Licenced On-Trade Sector within the Hospitality Industry.

We aim to provide a comprehensive and balanced view of our business performance during the year and its position at the year end but consistent with the size and uncomplex nature thereof.

Turnover for the year ending 31st January 2026 grew by 5.0% with a Gross Margin increase from 22.1% (2025) to 23.1% (2026). As in previous years this was due not only to better buying and the development of strategic partnerships with key suppliers but achieving a more profitable product mix. London growth has continued and future opportunities have been clearly identified and are being targeted. 
 
Growth in Craft Beer, World Beer, Wines and Spirits and an overall target of winning a bigger share of supply within its customers base has been and continues to be the Group`s main focus. Future development will centre around DAYLA becoming the Primary Supplier as much as possible and as contracts permit. Improvement in service levels has been constant, and this continues to be key in winning new contracts and maintaining existing business. Service Bar None is the Group`s strapline and being prepared to go the extra mile is our ongoing mission. Our FAMILY Ethos is key to all of this.

Our second fully fledged distribution centre serving London has proved highly successful and has reached capacity quicker than forecasted largely thanks to the establishment of a dedicated Sales Team to exploit this larger trading area across all drink categories.

Our VIMTO Post Mix Soft Drinks franchise continues to show good results and expansion of its trading area is now taking shape. 

Last year the Group identified the need to invest further in its own in-house IT department, in order to give it a competitive edge, and this has happened alongside the future development of online ordering platforms. New efficient routing technology is also being developed. Stock Management and Credit Control continue to be main focus areas for the business.

Today the Group sees itself as THE Leading Family-Owned Drinks Distributor in England & Wales. Its relationships with all key suppliers continue to go from strength to strength developing true flourishing partnerships.

As part of the managements' 5 year plan, the number one priority identified was finding and securing a Super Depot in order to consolidate all operations across the Home Counties and London. Due to both opportunity and availability this has been brought forward ahead of existing leases being completed. This now enables the business to embark on a 2 to 3 year investment programme preparing it for growth thanks to its strong balance sheet and developed cash reserves. This will see a dip in future operating profits as it completes these investments and existing leases expire. The new site of 112,000 square feet will bring greater efficiencies and scope for future growth and will incorporate investment in WMS (Warehouse Management Systems) and doubling existing storage capacity optimising the site`s capability. As ever, remaining loyal to its roots, the Group has secured this new location within a mile of all existing operations.

As a result of the planned early vacation of the existing leased premises, the Group has recognised an exceptional charge in respect of the resulting onerous lease and associated dilapidation obligations. This has affected the current year`s overall results which will also have an effect until 2028. 

 
Page 1

 
DAYLA HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Based on the strength of the balance sheet, its large cash reserves and ability to adapt quickly, the Directors are satisfied that the Group is in a strong position to face the challenges and uncertainty ahead.
Principal risks and uncertainties
 
The Group is exposed to a variety of commercial risks. These could range from the wider effects of the general economy and external competition to those more specific to the Group, such as its own financial strength and size. The Board regularly review these risks and their potential impact on the Group.  

Financial key performance indicators
 
The key performance indicators which we consider to be relevant to the financial performance and strength of the Group are as follows:

Profit before tax has decreased in 2026 to £702,998 (2025: £1,620,322)

EBITDA decreased to £1,201,682 (2025: £2,201,200)

The Group has declared dividends of £50,000 during the year (2025: £100,000).  

The return on capital employed over the two years was as follows:
2026:    12.03%
2025:    11.02%

This is calculated as profit before interest, tax and exceptional costs (onerous lease costs), divided by capital employed (total assets less current liabilities excluding overdrafts and short term borrowings).

Director's statement of compliance with duty to promote the success of the Group
 
The management of the Group consider that during the year ended 31 January 2026 they have acted in good faith to promote the success of the Group for the benefit of its shareholders, having consideration and regard for the Group’s stakeholders and the requirements set out in s172 of the Companies Act 2006. In particular, the directors have considered and acted upon the following matters in the planning and execution of the Group’s business strategy:

Engagement with Employees
The management recognise that the continued success of the Group depends on the commitment, skills and well-being of its employees. Regular engagement with employees is a key priority for the Board.

During the year, the Group maintained open lines of communication through a range of channels, including team meetings, internal newsletters, digital platforms and one-to-one discussions. Employees were kept informed of business developments, performance updates and strategic priorities.

We actively encourage feedback and suggestions from staff which help shape workplace initiatives and improve operational efficiency.

The health, safety and welfare of employees remain paramount, with enhanced measures implemented where appropriate to ensure a safe and supportive working environment.

We are incredibly proud of our strong family ties that have helped our business to become an extended family for the local community.

The directors recognise that employee wellbeing and development are critical to the long-term success of the business.

 
Page 2

 
DAYLA HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Engagement with Customers and Suppliers
The Group maintains ongoing dialogue with customers and suppliers regarding sustainability practices, ensuring alignment on environmental expectations across the supply chain. No material changes to this approach occurred during FY26.

Community Engagement
As a business embedded in the local community, we take our social responsibilities seriously.

The Group recognises the importance of being a responsible corporate citizen and is committed to having a positive impact on the communities in which we operate. During the year, we continued to support local initiatives through charitable donations and sponsorship of community events.

The Group proudly supports several local organisations dedicated to healthcare and community welfare, extending its commitment beyond core environmental responsibilities..

Sports sponsorship is also very much at the heart of our business, and we support and sponsor a number of clubs and initiatives across our heartland. Alongside the sponsorship we also contribute towards many youth programs across the clubs.

The Group remains committed to fostering strong community relationships and contributing to social wellbeing. 


This report was approved by the board and signed on its behalf.



................................................
T J Cooper
Director

Date: 22 October 2026

Page 3

 
DAYLA HOLDINGS LIMITED
 
 
 
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 JANUARY 2026

The director presents his report and the financial statements for the year ended 31 January 2026.

Director's responsibilities statement

The director is responsible for preparing the Group strategic report, the Director's report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the director is required to:


∙select suitable accounting policies for the Group's financial statements and then apply them consistently;

∙make judgments and accounting estimates that are reasonable and prudent;

∙state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

∙prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The director is 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 the Group and to enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £523,707 (2025 - £1,223,427).

The directors have declared a dividend of £50,000 for the year ended 31 January 2026 (2025 - £100,000).

Director

The director who served during the year was:

T J Cooper 

Future developments

The Group continues to see acquisition as the way forward as consolidation within the fiercely competitive marketplace takes shape. Equally the Group intends on looking at vertically integrated options within the On Trade Licensed sector.

Due to securing its new Regional Distribution Centre the Group sees potential for growth across its entire business as well as the opportunity to grow its geographical coverage. 

Engagement with suppliers, customers and others

Information relating to Companies Act 2006 requirements can be found within the strategic report.

Page 4

 
DAYLA HOLDINGS LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Greenhouse gas emissions, energy consumption and energy efficiency action

The Group recognises its responsibility to minimise the environmental impact of its operations. Energy consumption, fleet fuel use, and associated carbon emissions are monitored on an annual basis to ensure transparency and to identify opportunities for improvement.

During FY26, the Group continued its commitment to environmental stewardship by maintaining monitoring systems across its electricity, gas and fleet fuel consumption and by exploring further opportunities to reduce carbon intensity per unit of turnover.

Key environmental initiatives in the year included:
∙Investment in enhanced vehicle routing software to reduce fuel consumption and lower emissions and pollution levels.
∙Increased recycling of waste and packing materials.
∙Encouraging the use of public transport and shared travel to the workplace.
∙Reduction of warehouse energy usage through LED lighting and motion sensors.
 
The Company will continue to invest in environmentally responsible practices and monitor its performance against internal targets.

 
Page 5

 
DAYLA HOLDINGS LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Streamlined Energy and Carbon Reporting (SECR)
ole3057.png

Turnover increased by 5.0% year on year, while total Scope 1 + 2 emissions increased by 3.5%, driven primarily by higher fleet diesel usage.  As a result, the Groups’s carbon intensity ratio improved slightly from 13.21 to 13.03 tCO2e per £M turnover, representing a 1.4% year-on-year improvement in carbon efficiency relative to business growth.

Energy Efficiency Actions
∙Ongoing monitoring of electricity, gas and fleet fuel consumption across all operational sites
∙Ongoing assessment of fleet fuel efficiency and route optimisation.
∙Staff training to improve energy awareness.
∙A commitment to move to a modern warehouse facility in the near future, with all operations on the one site.
The Company continues to evaluate further opportunities to enhance energy efficiency and reduce carbon emissions.

Methodology
∙Emission factors are based on the UK Government GHG Conversion Factors for Company Reporting (2025).
∙Scope 1: Direct emissions from company-owned vehicles and gas
∙Scope 2: Indirect emissions from purchased electricity.
∙Scope 3: Not included in this report.

Page 6

 
DAYLA HOLDINGS LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026

Disclosure of information to auditor

The director at the time when this Director's report is approved has confirmed that:
 
∙so far as he is aware, there is no relevant audit information of which the Company and the Group's auditor is unaware, and

∙he has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditor is aware of that information.

Auditor

The auditor, Hillier Hopkins LLP, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





................................................
T J Cooper
Director

Date: 22 October 2026

Page 7

 
DAYLA HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF DAYLA HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of Dayla Holdings Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 January 2026, which comprise the Consolidated statement of comprehensive income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, 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 of the Parent Company's affairs as at 31 January 2026 and of the Group's profit for the year then ended;
∙have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
∙have been prepared in accordance with the requirements of the Companies Act 2006.


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 Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the director's 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 or the 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 director with respect to going concern are described in the relevant sections of this report.


Page 8

 
DAYLA HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF DAYLA HOLDINGS LIMITED (CONTINUED)


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 director is 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


∙the information given in the Group strategic report and the Director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
∙the Group strategic report and the Director's report have been prepared in accordance with applicable legal requirements.


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Director's 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 director's remuneration specified by law are not made; or
∙we have not received all the information and explanations we require for our audit.


Page 9

 
DAYLA HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF DAYLA HOLDINGS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Director's responsibilities statement set out on page 4, the director is 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 director determines 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 director is responsible for assessing the Group's and the Parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the Group or the Parent Company or to cease operations, or has 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

∙the nature of the industry and sector, control environment and business performance including the remuneration incentives and pressures of key management;

∙the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management. We consider the results of our enquiries of management, about their own identification and assessment of the risks of irregularities;

∙any matters we identified having obtained and reviewed the Group’s documentation of their policies and procedures relating to:
°identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
°detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
°the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;

∙the matters discussed among the audit engagement team, regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
 
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

We also obtained an understanding of the legal and regulatory frameworks that the Group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. We focused on laws and regulations that could give rise to a material
Page 10

 
DAYLA HOLDINGS LIMITED
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF DAYLA HOLDINGS LIMITED (CONTINUED)


misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and relevant tax legislation.


Because of 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 compliance with a law or regulation is removed from the events and 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 intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our 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.





Neal Carter ACA (Senior statutory auditor)
for and on behalf of
Hillier Hopkins LLP
Chartered Accountants and Statutory Auditor
249 Silbury Boulevard
Milton Keynes
Buckinghamshire
MK9 1NA

22 October 2026
Page 11

 
DAYLA HOLDINGS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2026

2026
2025
Note
£
£

  

Turnover
 4 
62,852,842
59,867,257

Cost of sales
  
(48,324,729)
(46,637,494)

Gross profit
  
14,528,113
13,229,763

Distribution costs
  
(9,061,221)
(8,435,324)

Administrative expenses
  
(3,668,121)
(3,288,736)

Exceptional expenses
 13 
(1,249,844)
-

Operating profit
 5 
548,927
1,505,703

Interest receivable and similar income
 9 
400,019
347,478

Interest payable and similar expenses
 10 
(245,948)
(232,859)

Profit before taxation
  
702,998
1,620,322

Tax on profit
 11 
(179,291)
(396,895)

Profit for the financial year
  
523,707
1,223,427

Profit for the year attributable to:
  

Owners of the Parent Company
  
523,707
1,223,427

There was no other comprehensive income for 2026 (2025:£NIL).

The notes on pages 21 to 43 form part of these financial statements.

Page 12

 
DAYLA HOLDINGS LIMITED
REGISTERED NUMBER: 00681656

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 JANUARY 2026

2026
2025
Note
£
£

Fixed assets
  

Tangible assets
 16 
1,923,808
2,108,501

Investment property
 18 
350,000
350,000

  
2,273,808
2,458,501

Current assets
  

Stocks
 19 
3,083,976
2,791,947

Debtors
 20 
5,871,826
4,209,050

Cash at bank and in hand
 21 
11,432,712
10,744,788

  
20,388,514
17,745,785

Creditors: amounts falling due within one year
 22 
(7,709,909)
(6,546,019)

Net current assets
  
 
 
12,678,605
 
 
11,199,766

Total assets less current liabilities
  
14,952,413
13,658,267

Creditors: amounts falling due after more than one year
 23 
(555,412)
(621,542)

Provisions for liabilities
  

Deferred taxation
 25 
(205,979)
(569,254)

Onerous lease provision
 26 
(1,249,844)
-

  
 
 
(1,455,823)
 
 
(569,254)

Net assets
  
12,941,178
12,467,471


Capital and reserves
  

Called up share capital 
 27 
89,450
89,450

Share premium account
 28 
881,750
881,750

Investment property reserve
 28 
290,000
290,000

Other reserves
 28 
21,000
21,000

Profit and loss account
 28 
11,658,978
11,185,271

Equity attributable to owners of the Parent Company
  
12,941,178
12,467,471


Page 13

 
DAYLA HOLDINGS LIMITED
REGISTERED NUMBER: 00681656
    
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JANUARY 2026

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
T J Cooper
Director

Date: 22 October 2026

The notes on pages 21 to 43 form part of these financial statements.

Page 14

 
DAYLA HOLDINGS LIMITED
REGISTERED NUMBER: 00681656

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 JANUARY 2026

2026
2025
Note
£
£

Fixed assets
  

Investments
 17 
948,555
948,555

Current assets
  

Debtors
 20 
166,869
216,393

Creditors: amounts falling due within one year
 22 
(49,524)
(99,048)

Net current assets
  
 
 
117,345
 
 
117,345

  

  

Net assets
  
1,065,900
1,065,900


Capital and reserves
  

Called up share capital 
 27 
89,450
89,450

Share premium account
 28 
881,750
881,750

Other reserves
 28 
17,000
17,000

Profit and loss account
 28 
77,700
77,700

  
1,065,900
1,065,900


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
T J Cooper
Director

Date: 22 October 2026

The notes on pages 21 to 43 form part of these financial statements.

Page 15

 
DAYLA HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2026


Called up share capital
Share premium account
Investment property revaluation reserve
Other reserves
Profit and loss account
Total equity

£
£
£
£
£
£


At 1 February 2024
89,450
881,750
290,000
21,000
10,061,844
11,344,044


Comprehensive income for the year

Profit for the year
-
-
-
-
1,223,427
1,223,427
Total comprehensive income for the year
-
-
-
-
1,223,427
1,223,427


Contributions by and distributions to owners

Dividends: Equity capital
-
-
-
-
(100,000)
(100,000)


Total transactions with owners
-
-
-
-
(100,000)
(100,000)



At 1 February 2025
89,450
881,750
290,000
21,000
11,185,271
12,467,471


Comprehensive income for the year

Profit for the year
-
-
-
-
523,707
523,707
Total comprehensive income for the year
-
-
-
-
523,707
523,707


Contributions by and distributions to owners

Dividends: Equity capital
-
-
-
-
(50,000)
(50,000)


Total transactions with owners
-
-
-
-
(50,000)
(50,000)


At 31 January 2026
89,450
881,750
290,000
21,000
11,658,978
12,941,178


Page 16

 
DAYLA HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2026


Called up share capital
Share premium account
Other reserves
Profit and loss account
Total equity

£
£
£
£
£


At 1 February 2024
89,450
881,750
17,000
77,700
1,065,900


Comprehensive income for the year

Profit for the year
-
-
-
99,048
99,048
Total comprehensive income for the year
-
-
-
99,048
99,048


Contributions by and distributions to owners

Dividends: Equity capital
-
-
-
(99,048)
(99,048)


Total transactions with owners
-
-
-
(99,048)
(99,048)



At 1 February 2025
89,450
881,750
17,000
77,700
1,065,900


Comprehensive income for the year

Profit for the year
-
-
-
49,524
49,524
Total comprehensive income for the year
-
-
-
49,524
49,524


Contributions by and distributions to owners

Dividends: Equity capital
-
-
-
(49,524)
(49,524)


At 31 January 2026
89,450
881,750
17,000
77,700
1,065,900


The notes on pages 21 to 43 form part of these financial statements.

Page 17

 
DAYLA HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2026

2026
2025
£
£

Cash flows from operating activities

Profit for the financial year
523,707
1,223,427

Adjustments for:

Depreciation of tangible assets
652,755
695,497

Loss on disposal of tangible assets
-
(8,541)

Interest paid
245,948
232,859

Interest received
(400,019)
(347,478)

Taxation charge
179,291
396,895

(Increase) in stocks
(292,029)
(854,361)

(Increase)/decrease in debtors
(1,662,777)
184,265

Increase/(decrease) in creditors
1,036,420
(1,026,971)

Increase in provisions
1,249,844
-

Corporation tax (paid)
(436,592)
(199,453)

Net cash generated from operating activities

1,096,548
296,139


Cash flows from investing activities

Purchase of tangible fixed assets
(468,062)
(835,268)

Sale of tangible fixed assets
-
25,828

Interest received
400,019
347,478

HP interest paid
(53,664)
(51,046)

Net cash from investing activities

(121,707)
(513,008)
Page 18

 
DAYLA HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026


2026
2025

£
£



Cash flows from financing activities

Repayment of/new finance leases
(44,633)
110,780

Dividends paid
(50,000)
(100,000)

Interest paid
(192,284)
(181,813)

Net cash used in financing activities
(286,917)
(171,033)

Net increase/(decrease) in cash and cash equivalents
687,924
(387,902)

Cash and cash equivalents at beginning of year
10,744,788
11,132,690

Cash and cash equivalents at the end of year
11,432,712
10,744,788


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
11,432,712
10,744,788


The notes on pages 21 to 43 form part of these financial statements.

Page 19

 
DAYLA HOLDINGS LIMITED
 

FOR THE YEAR ENDED 31 JANUARY 2026




At 1 February 2025
Cash flows
At 31 January 2026
£

£

£

Cash at bank and in hand

10,744,788

687,924

11,432,712

Debt due within 1 year

(1,900,255)

(232,745)

(2,133,000)

Finance leases

(879,152)

44,633

(834,519)


7,965,381
499,812
8,465,193

The notes on pages 21 to 43 form part of these financial statements.

Page 20

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

1.


General information

Dayla Holdings Limited, and its subsidiaries, are  private companies, incorporated in England & Wales and limited by shares. Their registered office address is detailed on the Company Information page of these financial statements. 

The principal activity of the Company is that of a holding company of a group engaged in the factoring of beers, wines, ciders and soft drinks.

The financial statements are presented in sterling which is the functional currency of the Company and rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 01 February 2015.

 
2.3

Going concern

The financial statements have been prepared on a going concern basis which assumes that the Group will continue in operational existence for a period of at least 12 months following the approval of these financial statements. The Directors are of the opinion that the Group can meet its liabilities as they fall due. 

Page 21

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.4

Revenue

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Group and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
∙the Group has transferred the significant risks and rewards of ownership to the buyer;
∙the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
∙the amount of turnover can be measured reliably;
∙it is probable that the Group will receive the consideration due under the transaction; and
∙the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services 

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Rental income is recognised in the period in which the rental occurs, excluding value added tax. The following criteria must also be met before revenue is recognised.
∙the amount of revenue can be measured reliably;
∙it is probable that the Company will receive the consideration due under the contract; and
∙the costs incurred and the costs to complete the contract can be measured reliably

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Leased assets: the Group as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 22

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.9

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


 
2.11

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Group but are presented separately due to their size or incidence.

Page 23

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.12

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Income statement over its useful economic life of 5-10 years.

 
2.13

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

L/Term Leasehold Property
-
over the term of the lease
S/Term Leasehold Property
-
over the term of the lease
Plant & machinery
-
10% , 20%, and 33% straight line
Motor vehicles
-
20% straight line
Fixtures & fittings
-
10% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.14

Investment property

Investment property is carried at fair value determined annually by the director and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 24

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.16

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.17

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.18

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.19

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.20

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 25

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)

 
2.21

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Group's Statement of financial position when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a
Page 26

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

2.Accounting policies (continued)


2.21
Financial instruments (continued)

market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

 
2.22

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 27

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

Debtors:
The recoverability of debtors has been assessed at the year end and up until the date of signing these financial statements. Management have based the decision to provide for any amounts based on their judgement of all the available information, and their experience of the specific nature of the debtor in question.

Depreciation:
The directors have reviewed the asset lives and associated residual values of all fixed asset classes, and have concluded that asset lives and residual values are appropriate.

Stock:
Stock is included as per the accounting policy set out above. Management have assessed the need to write off or provide against any specific items based on the levels held at year end, and the expected sales of such items in the immediate period post year end.

Provisions
The Group has recognised provisions in respect of onerous lease commitments and estimated dilapidation costs relating to leased properties that are expected to be vacated before the expiry of the relevant lease terms. The measurement of these provisions requires management to make estimates regarding the period over which costs will be incurred, future obligations arising under lease agreements, and the expected costs of reinstating properties to the condition required by the landlords.


4.


Turnover

The whole of the turnover is attributable to its principal activity.

All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

2026
2025
£
£

Profit/loss on sale of tangible assets
-
8,541

Other operating lease rentals
310,959
340,386

Page 28

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

6.


Auditor's remuneration

2026
2025
£
£

Fees payable to the Group's auditor and its associates for the audit of the
Group's annual accounts
25,750
24,000

Fees payable to the Group's auditor and its associates for all other services

Accounting services
6,000
5,500

Taxation compliance services
7,500
7,000


7.


Employees

Staff costs, including director's remuneration, were as follows:


Group
Group
2026
2025
£
£


Wages and salaries
6,990,756
6,602,811

Social security costs
874,787
671,197

Cost of defined contribution scheme
265,527
221,578

8,131,070
7,495,586


The average monthly number of employees, including the director, during the year was as follows:



Group
Group
Company
Company
        2026
        2025
        2026
        2025
            No.
            No.
            No.
            No.









Administration
16
16
1
1



Sales
36
35
-
-



Distribution
118
114
-
-



Technical Services
8
8
-
-

178
173
1
1

Page 29

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

8.


Director's remuneration

2026
2025
£
£

Director's emoluments
122,603
138,840

Group contributions to defined contribution pension schemes
55,390
5,880

177,993
144,720


During the year retirement benefits were accruing to 1 director (2025 - 1) in respect of defined contribution pension schemes.


9.


Interest receivable

2026
2025
£
£


Other interest receivable
400,019
347,478


10.


Interest payable and similar expenses

2026
2025
£
£


Other loan interest payable
192,284
181,813

Finance leases and hire purchase contracts
53,664
51,046

245,948
232,859

Page 30

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

11.


Taxation


2026
2025
£
£

Corporation tax


Current tax on profits for the year
542,566
375,534

Adjustments in respect of previous periods
-
(1,567)


542,566
373,967


Total current tax
542,566
373,967

Deferred tax


Origination and reversal of timing differences
(363,275)
22,928

Total deferred tax
(363,275)
22,928


Tax on profit
179,291
396,895

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2025 - lower than) the standard rate of corporation tax in the UK of 25% (2025 - 25%). The differences are explained below:

2026
2025
£
£


Profit on ordinary activities before tax
702,998
1,620,322


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2025 - 25%)
175,750
405,081

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
11,771
6,515

Capital allowances for year in excess of depreciation
(7,909)
(5,651)

Utilisation of tax losses
-
(7,120)

Adjustments to tax charge in respect of prior periods
-
(1,567)

Changes in provisions leading to an increase (decrease) in the tax charge
-
525

Marginal relief
(321)
(888)

Total tax charge for the year
179,291
396,895

Page 31

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
 
11.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2026
2025
£
£


Dividends
50,000
100,000


13.


Exceptional items

2026
2025
£
£


Onerous lease provision
1,249,844
-

In November 2025, management approved a formal plan for the premises subject to the Group's leases to be vacated before the expiry of the lease terms. Accordingly, the Group recognised an exceptional charge of £1,249,844 in respect of an onerous lease provision and associated dilapidation obligation. Further details are provided in Note 26. 


14.


Parent company profit for the year

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements. The profit after tax of the parent Company for the year was £49,524 (2025 - £99,048).

Page 32

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

15.


Intangible assets

Group





Goodwill
Negative goodwill
Total

£
£
£



Cost


At 1 February 2025
15,000
(79,097)
(64,097)



At 31 January 2026

15,000
(79,097)
(64,097)



Amortisation


At 1 February 2025
15,000
(79,097)
(64,097)



At 31 January 2026

15,000
(79,097)
(64,097)



Net book value



At 31 January 2026
-
-
-



At 31 January 2025
-
-
-


Page 33

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

16.


Tangible fixed assets

Group



Leasehold Property
S/Term Leasehold Property
Plant & machinery
Motor vehicles
Fixtures & fittings

£
£
£
£
£



Cost or valuation


At 1 February 2025
724,890
1,604
2,258,685
4,301,388
509,295


Additions
-
-
206,842
252,750
8,470



At 31 January 2026

724,890
1,604
2,465,527
4,554,138
517,765



Depreciation


At 1 February 2025
699,523
1,604
1,816,596
2,926,684
242,954


Charge for the year on owned assets
19,263
-
160,800
207,110
35,662


Charge for the year on financed assets
-
-
-
229,920
-



At 31 January 2026

718,786
1,604
1,977,396
3,363,714
278,616



Net book value



At 31 January 2026
6,104
-
488,131
1,190,424
239,149



At 31 January 2025
25,367
-
442,089
1,374,704
266,341
Page 34

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

           16.Tangible fixed assets (continued)


Total

£



Cost or valuation


At 1 February 2025
7,795,862


Additions
468,062



At 31 January 2026

8,263,924



Depreciation


At 1 February 2025
5,687,361


Charge for the year on owned assets
422,835


Charge for the year on financed assets
229,920



At 31 January 2026

6,340,116



Net book value



At 31 January 2026
1,923,808



At 31 January 2025
2,108,501

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2026
2025
£
£



Motor vehicles
340,841
475,546

Page 35

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

17.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 February 2025
948,555



At 31 January 2026
948,555





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Holland Properties (Aylesbury) Limited
United Kingdom
Ordinary
100%
Dayla Limited
United Kingdom
Ordinary
100%

The aggregate of the share capital and reserves as at 31 January 2026 and the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Holland Properties (Aylesbury) Limited
1,427,465
(424,529)

Dayla Limited
11,388,869
948,237

Page 36

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

18.


Investment property

Group


Freehold investment property

£



Valuation


At 1 February 2025
350,000



At 31 January 2026
350,000


Comprising


Cost
60,000

Annual revaluation surplus/(deficit):


2015
233,000

2018
7,000

2024
50,000

At 31 January 2026
350,000

The 2026 valuations were made by the director, on an open market value basis.



If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2026
2025
£
£


Historic cost
60,000
60,000




Page 37

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

19.


Stocks

Group
Group
2026
2025
£
£

Finished goods and goods for resale
3,083,976
2,791,947


Stock recognised in cost of sales during the year as an expense was £48,026,007 (2025 - £46,138,808). 
An impairment loss of  £Nil
 (2025 - £Nil) was recognised in cost of sales against stock during the year
due to slow-moving and obsolete stock.


20.


Debtors

Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£

Due after more than one year

Prepayments and accrued income
22,287
20,493
-
-

22,287
20,493
-
-

Due within one year

Trade debtors
3,876,714
3,625,256
-
-

Amounts owed by group undertakings
-
-
166,869
216,393

Other debtors
1,232,398
316,964
-
-

Prepayments and accrued income
740,427
246,337
-
-

5,871,826
4,209,050
166,869
216,393




21.


Cash and cash equivalents

Group
Group
2026
2025
£
£

Cash at bank and in hand
11,432,712
10,744,788


Page 38

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

22.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£

Trade creditors
3,955,567
3,303,808
-
-

Corporation tax
330,688
224,715
-
-

Other taxation and social security
730,546
597,871
-
-

Obligations under finance lease and hire purchase contracts
279,107
257,610
-
-

Other creditors
2,362,885
2,116,448
49,524
99,048

Accruals and deferred income
51,116
45,567
-
-

7,709,909
6,546,019
49,524
99,048



23.


Creditors: Amounts falling due after more than one year

Group
Group
2026
2025
£
£

Net obligations under finance leases and hire purchase contracts
555,412
621,542





24.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2026
2025
£
£

Within one year
279,107
257,610

Between 1-5 years
555,412
621,542

834,519
879,152

Hire purchase contracts and finance leases are secured on the assets under lease.

Page 39

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

25.


Deferred taxation


Group



2026
2025


£

£






At beginning of year
569,254
546,326


Charged to profit or loss
(363,275)
22,928



At end of year
205,979
569,254







Group
Group
2026
2025
£
£

Accelerated capital allowances
450,318
500,587

Pension accrual
(4,378)
(3,833)

Onerous lease provisions
(312,461)
-

Investment property revaluations
72,500
72,500

205,979
569,254

Page 40

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

26.


Provisions


Group



Onerous lease provision

£





Charged to profit or loss
1,249,844



At 31 January 2026
1,249,844

In November 2025, management approved a formal plan for the premises subject to the Group's leases to be vacated before the expiry of the lease terms. As a consequence of this decision, management determined that the leases had become onerous and recognised a provision for the unavoidable costs arising under the lease agreements.

The provision comprises management's best estimate of the unavoidable costs expected to be incurred from the date the premises are expected to be vacated in March 2027 until the expiry of the leases,  together with the estimated cost of restoring the properties to the condition required under the lease terms. The provision has been determined by reference to the remaining contractual lease commitments, expected property exit costs and professional advice obtained in relation to the Group's dilapidation obligations. The associated cash outflows are expected to arise between March 2027 and June 2028.


27.


Share capital

2026
2025
£
£
Allotted, called up and fully paid



89,450 (2025 - 89,450) Ordinary shares of £1.00 each
89,450
89,450


Page 41

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

28.


Reserves

Share premium account

Share premium account includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

Investment property revaluation reserve

Investment property revaluation reserve includes the increase in value of the investment property, charges to the profit and loss accounts, but which cannot be distributed.

Other reserves

Other reserves represents reserves provided for by the Articles of Association.

Profit & loss account

Profit and loss account includes all current and prior period retained profits and losses.


29.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £265,527 (2025: £221,578). Contributions totalling £Nil (2025: £Nil) were payable to the fund at the balance sheet date and are included in creditors.


30.


Commitments under operating leases

At 31 January 2026 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2026
2025
£
£

Not later than 1 year
656,173
639,045

Later than 1 year and not later than 5 years
759,682
1,400,153

1,415,855
2,039,198

On 17 April 2026, the Group signed a lease agreement for a new property from which it will operate its business. It is a 20 year lease with total contractual lease payments of approximately £30m. The lease was signed after the reporting date and therefore has not been included in the above figures. 

Page 42

 
DAYLA HOLDINGS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026

31.


Related party transactions

At the year end, balances included within other creditors due to the Group's shareholders and their close family members totalled £2,182,524 (2025: £1,899,303). Interest charged on these loan accounts totalled £191,910 (2025: £181,813).

Total remuneration for key management personnel for the year was £633,576 (2025: £474,374).


32.


Controlling party

Control of the Group is by T J Cooper by virtue of a majority shareholding. 

 
Page 43