Company registration number 00906135 (England and Wales)
THOMAS SHERRIFF AND COMPANY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
THOMAS SHERRIFF AND COMPANY LIMITED
COMPANY INFORMATION
Directors
N Hardie
W S Hutchison
J W Laing
R R Lyall
S Redpath
(Appointed 9 February 2026)
Company number
00906135
Registered office
17 Walkergate
Berwick-upon-Tweed
Northumberland
TD15 1DJ
Auditor
Greaves West & Ayre
17 Walkergate
Berwick-upon-Tweed
Northumberland
TD15 1DJ
THOMAS SHERRIFF AND COMPANY LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 10
Profit and loss account
11
Statement of comprehensive income
12
Balance sheet
13
Statement of changes in equity
14
Statement of cash flows
15
Notes to the financial statements
16 - 33
THOMAS SHERRIFF AND COMPANY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2026
- 1 -
The directors present the strategic report for the year ended 31 January 2026.
Review of the business
Thomas Sherriff and Company Limited (the company) is a long-standing, privately owned and managed business providing a supportive and value led environment for all employees.
The primary activities of the Thomas Sherriff and Company Limited (the “company”) are the sale, distribution and servicing of agricultural and turf machinery, with parts and hardware sales.
Market conditions in the year have remained challenging with the reduction in customer demand experienced in late 2024 continuing throughout 2025. There has been some improvement in turnover for the year with an increase to £53.5m (2025: £52.4m), gross profit also decreased by 0.1% from 13.5% to 13.4%. A £0.6m pre tax loss was recorded in the current year (2025: loss of £0.8m).
Equity has fallen to £9.6m (2025: £10.1m) but is still of a level whereby future investment can be planned in line with company strategy.
Key suppliers
The company continues to maintain strong relationships with all our key suppliers, ensuring an appropriate product portfolio to deliver quality products and excellent service to our customers. John Deere remains our principal supplier of both agricultural and turf equipment, accounting for over 65% of machinery sales. Other key brands in our portfolio include Kramer, Kuhn, Stewart Trailers and Dal-Bo.
Financing & Cashflow
The cash and funding requirements of the company are closely managed to ensure working capital availability to support business operations and capital investment.
People
The company is committed to developing employee skills to manage the business and deliver great customer service. Furthermore, we are always considering any succession planning gaps and addressing these to ensure continuity of expertise in the business.
The company’s strategy for succession planning includes recruitment and training of technician apprentices, and five more apprentices were hired during the financial year. We continue to develop our management team with external skills training delivered as required to ensure that our managers have the essential leadership and coaching qualities to get the best out of their teams.
Headcount has decreased slightly on prior year to 134 (2025: 139).
Health & Safety
Given the nature of our business, we take health and safety in the workplace very seriously with policies and training in place to ensure the safety of our staff and customers. In addition, an external company is retained to audit and support the company in this area.
THOMAS SHERRIFF AND COMPANY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 2 -
Principal risks and uncertainties
The management and execution of the strategic plan of the business are subject to several risks and uncertainties. The company is an important part of the agricultural community, and the directors recognise there are risks outside of their control such as continued war zones, changing politics, both in the UK and abroad, and the weather conditions which can impact on customer demand. We saw a combination of these factors impact our business in the year.
Price Risk
Purchase costs of wholegoods and parts can also be impacted by the factors above as well as general inflationary price increases. The management team monitor pricing closely and actively purchases stock prior to known price increases.
Credit Risk
The company provides credit to customers but all customers are reviewed and credit checks undertaken prior to offering credit. The majority of wholegood purchases by customers are financed through third party finance companies.
Liquidity and Cashflow Risk
The cash and funding requirements of the company are closely managed to ensure working capital availability to support business operations and capital investment.
The company continues its longstanding relationship with Barclays Bank plc utilising banking and loan facilities. In addition, stocking finance is used as required to manage available funds for operations.
There are no indications that any terms of finance used by the company will be withdrawn or insufficient for the company’s trading purposes.
Key performance indicators
Management use key performance indicators to monitor company performance on a monthly basis, including comparison against previous periods. The key financial performance indicators that communicate the overall performance and strength of the company are turnover, gross profit margin and profit before tax. A number of other performance factors are monitored by management as a reflection of the health of the trading business , including divisional performance, market share, engaged hectares, customer satisfaction, net operating return on sales and absorption.
Statement by the directors in performance of their duties under s172(1) of the Companies Act 2006
The board of directors of Thomas Sherriff and Company Limited consider, both individually and together, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the company (having regard to the stakeholders and matters set out in s172(1)(a-f) of the Act) in the decisions taken during the year ended 31 January 2026. In particular, by reference to the approval of our business plan and regular board meeting discussions which guide the future of the company.
The company gives full and fair consideration to applications for employment from disabled persons where the candidate’s particular aptitudes and abilities are consistent with adequately meeting the requirements of the job. Opportunities are available to disabled employees for training, career development and promotion. Where existing employees become disabled, it is the company’s policy to provide continuing employment wherever practicable in the same or an alternative position and to provide appropriate training to achieve this aim.
As the board of directors, our intention is to behave responsibly and ensure that management operate the business in a responsible manner, operating with the highest standards of business conduct and good governance. This contributes to the delivery of our plans for the company's future. The intention is to continue to grow the company's reputation and ensure that the actions of management and employees reflect the board's responsible behaviour.
In turn, this allows stakeholders to also benefit from the company's future success.
THOMAS SHERRIFF AND COMPANY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 3 -
S Redpath
Director
16 June 2026
THOMAS SHERRIFF AND COMPANY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2026
- 4 -
The directors present their annual report and financial statements for the year ended 31 January 2026.
Principal activities
The principal activity of the company continued to be that of the supply, maintenance and hire of agricultural and ground care equipment.
Results and dividends
The results for the year are set out on page 11.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
N Hardie
W S Hutchison
J W Laing
R R Lyall
S Redpath
(Appointed 9 February 2026)
E J Turner
(Resigned 31 October 2025)
Business relationships
The directors are aware of the need to consider fostering the company’s business relationships with suppliers, customers and others. The directors aim to maintain good relationships with both customers, suppliers and employees to ensure the smooth running of the business and the efficient and effective execution of the board's plans for the business.
Auditor
Greaves West & Ayre was appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Energy and carbon report
As the company has consumed more than 40,000 kWh of energy in this reporting period, it is considered a high energy user under these regulations and is required to report on its emissions, energy consumption and energy efficiency activities.
2026
2025
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
- Gas combustion
381,577
371,202
- Electricity purchased
284,375
300,681
665,952
671,883
THOMAS SHERRIFF AND COMPANY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 5 -
2026
2025
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
69.81
77.77
- Biofuel useage
1.55
54.64
- Fuel consumed for owned transport
378.20
456.69
449.56
589.10
Scope 2 - indirect emissions
- Electricity purchased
50.33
62.26
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
14.41
7.85
Total gross emissions
514.30
659.21
Intensity ratio
Tonnes CO2e per full-time employee
3.84
4.74
Quantification and reporting methodology
We have followed the 2019 HM Government Environmental Reporting Guidelines. We have also used the GHG Reporting Protocol – Corporate Standard and have used the 2020 UK Government’s Conversion Factors for Company Reporting.
Intensity measurement
The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per full time equivalent (FTE) source, a recommended ratio.
Measures taken to improve energy efficiency
The company has made efforts to improve their operational energy efficiency and reduce carbon emissions in recent years.
Biomass Boiler
A biomass boiler was installed at the head office site in Haddington and provides all hot water and heating. This is fed with wood pellets sourced locally, less than 30 miles away. There are no plans currently for upgrading the systems at other outlets.
LED lighting upgrades
The company uses LED lighting across the business and will continue to replace any older technology with LED as that requires to be updated.
Electric vehicle use
The company aims to replace vehicles with electric and hybrid vehicles where practical. We have charging points fitted at all owned/long leasehold outlets.
Waste Recycling
Each outlet has recycling collections for plastic, cardboard and oil. Where possible plastic and cardboard packaging is reused. The company uses contractors to ensure compliance with hazardous waste regulations and to maximise our recycling opportunities.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
THOMAS SHERRIFF AND COMPANY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements 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; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of the fair review of the business, principal risks and uncertainties facing the company as well as trading performance and future developments, please see the Strategic Report on page 1.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
S Redpath
Director
16 June 2026
THOMAS SHERRIFF AND COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THOMAS SHERRIFF AND COMPANY LIMITED
- 7 -
Opinion
We have audited the financial statements of Thomas Sherriff and Company Limited (the 'company') for the year ended 31 January 2026 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 January 2026 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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 year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
THOMAS SHERRIFF AND COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THOMAS SHERRIFF AND COMPANY LIMITED (CONTINUED)
- 8 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in
line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including
fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
THOMAS SHERRIFF AND COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THOMAS SHERRIFF AND COMPANY LIMITED (CONTINUED)
- 9 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the agricultural sector;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including legislation such as the Companies Act 2006, taxation legislation, employment legislation and data protection;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management, contacting the entity’s solicitor for any details of non-compliance and inspecting current year legal expenditure; and
identified laws and regulations of particular relevance were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, including any fraud associated with revenue recognition, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias;
traced a sample of sales transactions from source documentation to nominal ledgers;
traced a sample of sales around the year-end from source documentation to invoice to ensure cut-off is operating correctly;
evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigation and claims against the company; and
reviewing correspondence with HMRC and the company’s legal advisors.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
The laws and regulations which are considered to be significant to the entity relate to health and safety.
Discussions are held with management to determine whether any breaches have occurred as well as legal
expenditure being scrutinised for any evidence on non-compliance.
The audit was considered capable of identifying irregularities only to the extent of the substantive testing performed
and from discussions with management.
THOMAS SHERRIFF AND COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THOMAS SHERRIFF AND COMPANY LIMITED (CONTINUED)
- 10 -
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 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.
Roseanne Bennett FCA (Senior Statutory Auditor)
For and on behalf of Greaves West & Ayre, Statutory Auditor
Chartered Accountants
17 Walkergate
Berwick-upon-Tweed
Northumberland
TD15 1DJ
17 June 2026
THOMAS SHERRIFF AND COMPANY LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JANUARY 2026
- 11 -
2026
2025
as restated
Notes
£
£
Turnover
3
53,537,293
52,450,176
Cost of sales
(46,549,565)
(45,446,955)
Gross profit
6,987,728
7,003,221
Administrative expenses
(7,064,571)
(7,032,569)
Other operating income
52,388
49,319
Operating (loss)/profit
4
(24,455)
19,971
Interest payable and similar expenses
8
(617,777)
(827,323)
Loss before taxation
(642,232)
(807,352)
Tax on loss
9
132,966
174,091
Loss for the financial year
(509,266)
(633,261)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
THOMAS SHERRIFF AND COMPANY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2026
- 12 -
2026
2025
as restated
£
£
Loss for the year
(509,266)
(633,261)
Other comprehensive income
-
-
Total comprehensive income for the year
(509,266)
(633,261)
THOMAS SHERRIFF AND COMPANY LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
- 13 -
2026
2025
Notes
£
£
£
£
Fixed assets
Goodwill
10
24,334
60,809
Other intangible assets
10
764
Total intangible assets
24,334
61,573
Tangible assets
11
4,967,280
5,703,146
Investments
12
100
100
4,991,714
5,764,819
Current assets
Stocks
14
19,094,529
22,738,512
Debtors
15
3,849,540
3,600,814
Cash at bank and in hand
8,308
7,202
22,952,377
26,346,528
Creditors: amounts falling due within one year
16
(16,946,953)
(20,825,245)
Net current assets
6,005,424
5,521,283
Total assets less current liabilities
10,997,138
11,286,102
Creditors: amounts falling due after more than one year
17
(1,009,369)
(651,100)
Provisions for liabilities
Deferred tax liability
20
(377,292)
(510,259)
Net assets
9,610,477
10,124,743
Capital and reserves
Called up share capital
22
726
726
Share premium account
69,946
69,946
Capital redemption reserve
27,451
32,451
Profit and loss reserves
9,512,354
10,021,620
Total equity
9,610,477
10,124,743
The financial statements were approved by the board of directors and authorised for issue on 16 June 2026 and are signed on its behalf by:
R R Lyall
S Redpath
Director
Director
Company Registration No. 00906135
THOMAS SHERRIFF AND COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2026
- 14 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
As restated for the period ended 31 January 2025:
Balance at 1 February 2024
734
79,938
22,451
10,654,881
10,758,004
Year ended 31 January 2025:
Loss and total comprehensive income for the year
-
-
-
(633,261)
(633,261)
Reduction of shares
22
(8)
(9,992)
10,000
-
-
Balance at 31 January 2025
726
69,946
32,451
10,021,620
10,124,743
Year ended 31 January 2026:
Loss and total comprehensive income for the year
-
-
-
(509,266)
(509,266)
Reduction of shares
22
(5,000)
(5,000)
Balance at 31 January 2026
726
69,946
27,451
9,512,354
9,610,477
THOMAS SHERRIFF AND COMPANY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2026
- 15 -
2026
2025
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
27
2,200,935
(142,421)
Interest paid
(617,777)
(827,323)
Income taxes refunded/(paid)
325,391
(94,108)
Net cash inflow/(outflow) from operating activities
1,908,549
(1,063,852)
Investing activities
Purchase of tangible fixed assets
(425,163)
(1,639,561)
Proceeds from disposal of tangible fixed assets
695,366
479,796
Net cash generated from/(used in) investing activities
270,203
(1,159,765)
Financing activities
Proceeds from issue of shares
7,200
2,006
Redemption of shares
(5,000)
Movement in stocking loans
(1,770,015)
2,151,469
Repayment of bank loans
(81,764)
(149,282)
Payment of finance leases obligations
(757,910)
(708,075)
Proceeds from finance leases
229,809
1,266,483
Net cash (used in)/generated from financing activities
(2,377,680)
2,562,601
Net (decrease)/increase in cash and cash equivalents
(198,928)
338,984
Cash and cash equivalents at beginning of year
(1,011,880)
(1,350,864)
Cash and cash equivalents at end of year
(1,210,808)
(1,011,880)
Relating to:
Cash at bank and in hand
8,308
7,202
Bank overdrafts included in creditors payable within one year
(1,219,116)
(1,019,082)
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 16 -
1
Accounting policies
Company information
Thomas Sherriff and Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is 17 Walkergate, Berwick-upon-Tweed, Northumberland, TD15 1DJ.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 402 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Having considered the results of the company, including possible downside scenarios impacting revenues, expenses and financial resilience, and the current liquidity and net assets of the company, the directors are satisfied that it is a reasonable assumption that the company should have sufficient resources to meet its working capital requirements for at least the next 12 months from the date of approval of these financial statements.
Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 17 -
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Website
25% Straight Line
1.6
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% straight line
Leasehold land and buildings
Over the term of the lease (Useful life of 141 and 96 Years)
Plant and equipment
10% & 20% straight line
Computers
25% straight line
Motor vehicles
20% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 18 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
Stocks
Stocks and work in progress are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
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.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 19 -
1.11
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 20 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 21 -
1.14
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.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.17
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock Provision
Stock has been valued at the lower cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks.
Parts stock is depreciated on a reducing balance method over 3 years and whole goods are considered on an individual basis based on a number of different factors. Calculation of these provisions requires judgements to be made, which include forecast consumer demand, the promotional, competitive and economic environment and inventory loss trends.
3
Turnover and other revenue
2026
2025
as restated
£
£
Turnover analysed by class of business
Sale of agricultural and ground care equipment
50,125,898
49,018,024
Servicing of agricultural and ground care equipment
3,411,395
3,432,152
53,537,293
52,450,176
2026
2025
as restated
£
£
Turnover analysed by geographical market
United Kingdom
52,934,308
52,396,576
Europe
457,197
53,600
United States of America
23,625
-
Rest of World
122,163
-
53,537,293
52,450,176
2026
2025
£
£
Other revenue
Commissions received
26,400
19,721
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 23 -
4
Operating (loss)/profit
2026
2025
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Depreciation of tangible fixed assets
667,964
640,674
Profit on disposal of tangible fixed assets
(202,300)
(98,953)
Amortisation of intangible assets
37,239
38,317
5
Auditor's remuneration
2026
2025
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
28,025
29,175
For other services
Taxation compliance services
4,450
4,140
All other non-audit services
2,838
6,227
7,288
10,367
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Production
65
67
Selling and Distribution
46
49
Administration
23
23
Total
134
139
Their aggregate remuneration comprised:
2026
2025
£
£
Wages and salaries
5,778,125
5,505,260
Social security costs
622,637
559,708
Pension costs
154,747
155,467
6,555,509
6,220,435
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 24 -
7
Directors' remuneration
2026
2025
£
£
Remuneration for qualifying services
368,817
379,809
Company pension contributions to defined contribution schemes
28,500
31,000
397,317
410,809
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2025 - 5).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2026
2025
£
£
Remuneration for qualifying services
96,434
96,695
Company pension contributions to defined contribution schemes
6,000
6,000
8
Interest payable and similar expenses
2026
2025
as restated
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
104,574
120,698
Other interest on financial liabilities
470,994
683,525
575,568
804,223
Other finance costs
Interest on finance leases and hire purchase contracts
42,209
23,100
617,777
827,323
9
Taxation
2026
2025
£
£
Current tax
UK corporation tax on profits for the current period
(225,392)
Adjustments in respect of prior periods
(4,112)
Total current tax
(229,504)
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
9
Taxation
2026
2025
£
£
(Continued)
- 25 -
Deferred tax
Origination and reversal of timing differences
(165,702)
135,289
Tax losses carried forward
32,736
(79,876)
Total deferred tax
(132,966)
55,413
Total tax credit
(132,966)
(174,091)
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2026
2025
£
£
Loss before taxation
(642,232)
(807,352)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2025: 25.00%)
(160,558)
(201,838)
Tax effect of expenses that are not deductible in determining taxable profit
3,347
2,843
Gains not taxable
(24,738)
Unutilised tax losses carried forward
79,876
Effect of change in corporation tax rate
8,473
Permanent capital allowances in excess of depreciation
189,947
(90,008)
Under/(over) provided in prior years
(4,112)
Deferred tax movement
(132,966)
55,413
Utilisation of tax losses
(32,736)
Taxation credit for the year
(132,966)
(174,091)
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 26 -
10
Intangible fixed assets
Goodwill
Website
Total
£
£
£
Cost
At 1 February 2025 and 31 January 2026
364,751
7,367
372,118
Amortisation and impairment
At 1 February 2025
303,942
6,603
310,545
Amortisation charged for the year
36,475
764
37,239
At 31 January 2026
340,417
7,367
347,784
Carrying amount
At 31 January 2026
24,334
24,334
At 31 January 2025
60,809
764
61,573
11
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 February 2025
2,989,052
1,201,669
1,877,959
117,790
1,821,800
8,008,270
Additions
123,730
81,526
29,858
190,049
425,163
Disposals
(662,152)
(1,147)
(384,462)
(1,047,761)
At 31 January 2026
3,112,782
1,201,669
1,297,333
146,501
1,627,387
7,385,672
Depreciation and impairment
At 1 February 2025
478,375
139,732
578,165
49,004
1,059,848
2,305,123
Depreciation charged in the year
40,866
10,272
323,652
27,065
266,109
667,964
Eliminated in respect of disposals
(218,856)
(1,147)
(334,692)
(554,695)
At 31 January 2026
519,241
150,004
682,962
74,922
991,265
2,418,392
Carrying amount
At 31 January 2026
2,593,541
1,051,665
614,372
71,579
636,122
4,967,280
At 31 January 2025
2,510,677
1,061,937
1,299,794
68,786
761,952
5,703,146
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
11
Tangible fixed assets
(Continued)
- 27 -
The carrying value of land and buildings comprises:
2026
2025
£
£
Freehold
2,593,541
2,510,677
Long leasehold
1,051,665
1,061,937
3,645,206
3,572,614
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
2026
2025
£
£
Plant and equipment
270,819
765,433
Motor vehicles
518,634
471,968
789,453
1,237,401
12
Fixed asset investments
2026
2025
Notes
£
£
Investments in subsidiaries
13
100
100
13
Subsidiaries
Details of the company's subsidiaries at 31 January 2026 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Sherriff (Farmsight) Limited
17 Walkergate, Berwick Upon Tweed, TD15 1DJ
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Sherriff (Farmsight) Limited
100
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 28 -
14
Stocks
2026
2025
£
£
Work in progress
25,442
58,165
Finished goods and goods for resale
19,069,087
22,680,347
19,094,529
22,738,512
15
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
3,027,117
2,611,795
Unpaid share capital
1,200
8,400
Corporation tax recoverable
325,392
Other debtors
124,060
74,957
Prepayments and accrued income
697,163
580,270
3,849,540
3,600,814
16
Creditors: amounts falling due within one year
2026
2025
Notes
£
£
Bank loans and overdrafts
18
1,275,615
1,528,496
Obligations under finance leases
19
368,619
883,838
Other borrowings
18
2,972,880
4,742,895
Trade creditors
9,734,745
11,276,241
Taxation and social security
130,073
388,487
Other creditors
371,538
308,232
Accruals and deferred income
2,093,483
1,697,056
16,946,953
20,825,245
17
Creditors: amounts falling due after more than one year
2026
2025
Notes
£
£
Bank loans and overdrafts
18
646,995
275,844
Obligations under finance leases
19
362,374
375,256
1,009,369
651,100
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 29 -
18
Loans and overdrafts
2026
2025
£
£
Bank loans
703,494
785,258
Bank overdrafts
1,219,116
1,019,082
Other loans
2,972,880
4,742,895
4,895,490
6,547,235
Payable within one year
4,248,495
6,271,391
Payable after one year
646,995
275,844
The bank loans are secured by way of a fixed charge over land and buildings and a debenture.
Interest on the loans is charged at 2.25% (2025: 2% and 2.25%) over the bank's sterling base rate.
The other loan is a stocking loan which is secured over the assets attributable to the loan.
19
Finance lease obligations
2026
2025
Amounts due:
£
£
Within one year
368,619
883,838
After more than one year
362,374
375,256
730,993
1,259,094
2026
2025
Future minimum lease payments due under finance leases:
£
£
Within one year
368,619
909,410
In two to five years
471,336
449,749
839,955
1,359,159
Less: future finance charges
(108,962)
(100,065)
730,993
1,259,094
Finance lease payments represent rentals payable by the company 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. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 30 -
20
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2026
2025
Balances:
£
£
Accelerated capital allowances
424,485
510,259
Tax losses
(47,193)
-
377,292
510,259
2026
Movements in the year:
£
Liability at 1 February 2025
510,259
Credit to profit or loss
(132,967)
Liability at 31 January 2026
377,292
The deferred tax liability set out above is in relation to accelerated capital allowances expected to reverse over the life of the assets, net of losses carried forward.
Following the enactment of the Finance Act 2021 the deferred tax provision at the year end has been calculated using a rate of 25% (2025 25%).
21
Retirement benefit schemes
2026
2025
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
154,747
155,467
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
22
Share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary shares of 0.1p each
672,000
672,000
672
672
A shares of 0.1p each
54,222
54,222
54
54
726,222
726,222
726
726
Unpaid Ordinary Shares, Nil (2025: Nil) out of the issued 672,000 (2025: 672,000).
Unpaid Ordinary A Shares, 93 (2025: 264) out of the issued 54,222 (2025: 54,222).
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 31 -
23
Operating lease commitments
As lessee
Operating lease payments represent rentals payable by the company for a vehicle and IT equipment. Leases are negotiated for an average term of 4 years with an option to extend at the prevailing market rate.
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2026
2025
£
£
Within 1 year
253,283
193,746
Years 2-5
315,259
330,438
568,542
524,184
24
Events after the reporting date
On 17 March 2026 the company repurchased and cancelled 7,746 ordinary shares of £0.001 each from a related party for total consideration of £10,000.
The nominal value of shares cancelled, £7.75, has been deducted from called-up share capital. The balance of the consideration, £9,992.25, representing the premium paid, has been charged against distributable reserves.
This is a non-adjusting event and does not affect the results or financial position of the company as at the balance sheet date.
25
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
2026
2025
£
£
Other related parties
15,657
29,842
The following amounts were outstanding at the reporting end date:
2026
2025
as restated
Amounts due from related parties
£
£
Other related parties
1,847
11,650
All transactions were conducted on an arms-length basis with no discounts applied. All amounts are unsecured unless otherwise stated.
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 32 -
26
Directors' transactions
Dividends totalling £0 (2025 - £0) were paid in the year in respect of shares held by the company's directors.
27
Cash generated from/(absorbed by) operations
2026
2025
£
£
Loss for the year after tax
(509,266)
(633,261)
Adjustments for:
Taxation credited
(132,966)
(174,091)
Finance costs
617,777
827,323
Gain on disposal of tangible fixed assets
(202,300)
(98,955)
Amortisation and impairment of intangible assets
37,239
38,317
Depreciation and impairment of tangible fixed assets
667,963
640,675
Movements in working capital:
Decrease in stocks
3,643,983
2,503,319
(Increase)/decrease in debtors
(581,318)
1,316,021
Decrease in creditors
(1,340,177)
(4,561,769)
Cash generated from/(absorbed by) operations
2,200,935
(142,421)
28
Analysis of changes in net debt
1 February 2025
Cash flows
Other non-cash changes
31 January 2026
£
£
£
£
Cash at bank and in hand
7,202
1,106
-
8,308
Bank overdrafts
(1,019,082)
(200,034)
-
(1,219,116)
(1,011,880)
(198,928)
-
(1,210,808)
Borrowings excluding overdrafts
(5,528,153)
1,851,779
-
(3,676,374)
Lease liabilities
(1,259,094)
757,910
(229,809)
(730,993)
(7,799,127)
2,410,761
(229,809)
(5,618,175)
29
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Jan 2025
£
£
£
Net assets
10,124,743
-
10,124,743
Capital and reserves
Total equity
10,124,743
-
10,124,743
THOMAS SHERRIFF AND COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
29
Prior period adjustment
(Continued)
- 33 -
Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 January 2025
£
£
£
Turnover
49,973,299
2,476,877
52,450,176
Cost of sales
(43,277,382)
(2,169,573)
(45,446,955)
Administrative expenses
(6,725,265)
(307,304)
(7,032,569)
Loss for the financial period
(633,261)
-
(633,261)
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in loss for the previous financial period
2025
£
Total adjustments
-
Loss as previously reported
(633,261)
Loss as adjusted
(633,261)
Notes to reconciliation
During the year the directors identified that the prior year internal adjustment in relation to internal sales, cost of sales and administration expenses was incorrect. This resulted in the prior year amounts to be understated.
2026-01-312025-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.301N HardieW S HutchisonJ W LaingR R LyallS RedpathE J Turner009061352025-02-012026-01-3100906135bus:Director12025-02-012026-01-3100906135bus:Director22025-02-012026-01-3100906135bus:Director32025-02-012026-01-3100906135bus:Director42025-02-012026-01-3100906135bus:Director52025-02-012026-01-3100906135bus:Director62025-02-012026-01-3100906135bus:RegisteredOffice2025-02-012026-01-31009061352026-01-31009061352024-02-012025-01-3100906135core:ContinuingOperations2024-02-012025-01-3100906135core:RetainedEarningsAccumulatedLosses2024-02-012025-01-3100906135core:RetainedEarningsAccumulatedLosses2025-02-012026-01-3100906135core:Goodwill2026-01-3100906135core:Goodwill2025-01-3100906135core:OtherResidualIntangibleAssets2026-01-3100906135core:OtherResidualIntangibleAssets2025-01-31009061352025-01-3100906135core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2026-01-3100906135core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-3100906135core:LandBuildingscore:OwnedOrFreeholdAssets2026-01-3100906135core:PlantMachinery2026-01-3100906135core:MotorVehicles2026-01-3100906135core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-3100906135core:LandBuildings2025-01-3100906135core:PlantMachinery2025-01-3100906135core:ComputerEquipment2025-01-3100906135core:MotorVehicles2025-01-3100906135core:WithinOneYear2026-01-3100906135core:WithinOneYear2025-01-3100906135core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3100906135core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3100906135core:Non-currentFinancialInstrumentscore:AfterOneYear2026-01-3100906135core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3100906135core:ShareCapital2026-01-3100906135core:ShareCapital2025-01-3100906135core:SharePremium2026-01-3100906135core:SharePremium2025-01-3100906135core:CapitalRedemptionReserve2026-01-3100906135core:CapitalRedemptionReserve2025-01-3100906135core:RetainedEarningsAccumulatedLosses2026-01-3100906135core:RetainedEarningsAccumulatedLosses2025-01-3100906135core:ShareCapital2024-01-3100906135core:SharePremium2024-01-3100906135core:CapitalRedemptionReserve2024-01-3100906135core:RetainedEarningsAccumulatedLosses2024-01-3100906135core:ShareCapitalOrdinaryShareClass12026-01-3100906135core:ShareCapitalOrdinaryShareClass12025-01-3100906135core:ShareCapitalOrdinaryShareClass22026-01-3100906135core:ShareCapitalOrdinaryShareClass22025-01-3100906135core:ShareCapitalOrdinaryShares2026-01-3100906135core:ShareCapitalOrdinaryShares2025-01-3100906135core:ShareCapital2024-02-012025-01-3100906135core:SharePremium2024-02-012025-01-3100906135core:ShareCapital2025-02-012026-01-3100906135core:SharePremium2025-02-012026-01-310090613512025-02-012026-01-310090613512024-02-012025-01-310090613522025-02-012026-01-310090613522024-02-012025-01-31009061352025-01-3100906135core:Goodwill2025-02-012026-01-3100906135core:IntangibleAssetsOtherThanGoodwill2025-02-012026-01-3100906135core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-02-012026-01-3100906135core:LandBuildingscore:OwnedOrFreeholdAssets2025-02-012026-01-3100906135core:LandBuildingscore:LongLeaseholdAssets2025-02-012026-01-3100906135core:PlantMachinery2025-02-012026-01-3100906135core:ComputerEquipment2025-02-012026-01-3100906135core:MotorVehicles2025-02-012026-01-3100906135core:UKTax2025-02-012026-01-3100906135core:UKTax2024-02-012025-01-310090613532025-02-012026-01-310090613532024-02-012025-01-310090613542025-02-012026-01-310090613542024-02-012025-01-3100906135core:Goodwill2025-01-3100906135core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-3100906135core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-3100906135core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-3100906135core:PlantMachinery2025-01-3100906135core:ComputerEquipment2025-01-3100906135core:MotorVehicles2025-01-3100906135core:LandBuildingscore:LeasedAssetsHeldAsLessee2026-01-3100906135core:ComputerEquipment2026-01-3100906135core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-02-012026-01-3100906135core:LandBuildingscore:LongLeaseholdAssets2026-01-3100906135core:LandBuildingscore:LongLeaseholdAssets2025-01-3100906135core:Non-currentFinancialInstruments2026-01-3100906135core:Non-currentFinancialInstruments2025-01-3100906135core:Subsidiary12025-02-012026-01-3100906135core:Subsidiary112025-02-012026-01-3100906135core:CurrentFinancialInstruments2026-01-3100906135core:CurrentFinancialInstruments2025-01-3100906135core:BetweenTwoFiveYears2026-01-3100906135core:BetweenTwoFiveYears2025-01-3100906135bus:OrdinaryShareClass12025-02-012026-01-3100906135bus:OrdinaryShareClass22025-02-012026-01-3100906135bus:OrdinaryShareClass12026-01-3100906135bus:OrdinaryShareClass12025-01-3100906135bus:OrdinaryShareClass22026-01-3100906135bus:OrdinaryShareClass22025-01-3100906135bus:AllOrdinaryShares2026-01-3100906135bus:AllOrdinaryShares2025-01-3100906135core:OtherRelatedPartiescore:SaleOrPurchaseGoods2025-02-012026-01-3100906135core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-02-012025-01-3100906135bus:PrivateLimitedCompanyLtd2025-02-012026-01-3100906135bus:FRS1022025-02-012026-01-3100906135bus:Audited2025-02-012026-01-3100906135bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP