Company registration number 05142289 (England and Wales)
PEDDARS FARMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
PEDDARS FARMS LIMITED
COMPANY INFORMATION
Directors
Mr A V Tomson
Mr T A Cullum
Secretary
Mrs S J Taylor
Company number
05142289
Registered office
4b Church Street
DISS
Norfolk
IP22 4DD
Auditor
Waveney Accountants Limited
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
Accountants
Waveney Accountants Limited
4b Church Street
Diss
Norfolk
IP22 4DD
Business address
The Mill
Mill Road
Long Stratton
NORWICH
Norfolk
NR15 2RU
PEDDARS FARMS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' responsibilities statement
3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 31
PEDDARS FARMS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 1 -

The directors present the strategic report for the period ended 31 October 2025.

Review of the business

We aim to present a balanced and comprehensive review of the development and performance of our business during the period and its position at the period end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.

 

On 25 October 2024 the pig activity was transferred to the holding company, as part of a bigger reconstruction ultimately ending with the livestock trade moving out of the group. The company continues operating with its arable farming trade.

 

Key performance indicators

We undertake the comparison of key performance indicators as part of our internal management procedures. Each individual farm is monitored comparing pig movements, sales and profits. The methods used in the farms that excel are then used to enhance the performance of the other farms.

 

The key performance data in relation to pig breeding, excluding fuel costs, the company's principal activity is as follows:

 

 

 

2025

 

2024

 

2023

 

2022

 

2021

 

5 months

 

12 months

 

12 months

 

12 months

 

12 months

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

 

 

 

 

 

 

 

 

 

Turnover

25,506

 

61,975

 

59,023

 

43,438

 

37,998

 

 

 

 

 

 

 

 

 

 

Gross profit

5,290

 

11,904

 

5,002

 

3,921

 

4,658

 

 

 

 

 

 

 

 

 

 

Gross profit margin

21%

 

19%

 

8%

 

9%

 

12%

 

 

 

 

 

 

 

 

 

 

 

 

The key performance data in respect of arable farming is:

 

 

 

2025

 

2024

 

2023

 

2022

 

2021

 

17 months

 

12 months

 

12 months

 

12 months

 

12 months

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

 

 

 

 

 

 

 

 

 

Turnover

2,245

 

610

 

1,036

 

840

 

844

 

 

 

 

 

 

 

 

 

 

Gross profit

349

 

17

 

664

 

94

 

306

 

 

 

 

 

 

 

 

 

 

Gross profit margin

16%

 

3%

 

64%

 

11%

 

36%

 

 

 

 

 

 

 

 

 

 

 

 

PEDDARS FARMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 2 -
Principal risks and uncertainties

As for many businesses of our size within the pig breeding industry we are faced with many risks.

 

Feed prices

Prices are subject to fluctuations which are beyond the company's control. The company seeks to minimise the impact of the fluctuations by managing the best use of its resources to ensure that the correct type of feed is reaching animals at the appropriate stage of growth.

 

The company's arable trade is subject to the same market fluctuations which control the price the company receives for its products and the inputs, such as seed, fertilisers and chemicals.

 

Food standards regulation

The company invests in compliance and has strict policies to ensure it adheres diligently to the required standards. Effective communication within the company is essential to ensure that the comprehensive policies are implemented by its site teams. This applies to both arable and livestock farming.

 

Competition from abroad

The company manages this risk by managing its efficiency and maintaining strong relationships with its customers.

 

Pandemic disease for livestock

The company's pig production is spread across a number of sites so that risks of infection are limited in the event of a UK outbreak.

 

Recruitment and retention of workforce

The company invests in competitive salary and training packages to attract and retain the best staff.

 

Promoting the success of the company

Section 172 of the Companies Act 2006 states that a director of a company must act in a way it considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to:

 

a.     The likely consequences of any decision in the long term;

b.     The interests of the company's employees;

c.     The need to foster the company's business relationships with suppliers, customers and others;

d.     The impact of the company's operations on the community and the environment;

e.     The desirability of the company's maintaining a reputation for higher standards of business conduct; and

f.     The need to act fairly as between members of the company.

 

The directors continually assess current performance and the opportunities for business in the future. Long term plans are developed to ensure that the company is moving in the right direction.

 

The directors understand that the company's long-term growth and success are dependent on successful engagement with stakeholders and value interaction to ensure that stakeholders' views are considered in the decision making process.

 

On behalf of the board

Mr A V Tomson
Director
15 October 2026
PEDDARS FARMS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

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

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PEDDARS FARMS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 4 -

The directors present their annual report and financial statements for the period ended 31 October 2025.

Principal activities

The principal activity of the company was pig rearing for the food industry until 25 October 2024 changing to arable farming from that date to the period end.

Results and dividends

The results for the period are set out on page 9.

Ordinary dividends were paid amounting to £Nil (2024 - £8,000). The directors do not recommend payment of a final dividend.

Directors

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

Mr A V Tomson
Mr T A Cullum
Financial instruments
Liquidity risk

The company's bank position is monitored by the Board to ensure that the company has sufficient resources to meet its daily needs as well as the funds required for capital investment.

Interest rate risk

The Board manages the company's exposure to interest rate risk. The company's borrowings are secured on its property, allowing the company to achieve lower interest rates than unsecured borrowing.

Credit risk

Sales are all made on credit terms, the majority of which are settled within 30 days. The incidence of bad debts is low.

Research and development

The company had a commitment to its research programme into pig feed development and negation of antibiotics, following the disposal of the pig trade in the year, the research and development programme has now ceased within this company.

Business relationships

The directors have regular contact with customers and suppliers to share future plans, and gain feedback on the working relationships and what, if anything, can be improved. The management hold regular management meetings with staff to share ideas and promote engagement.

Post reporting date events

Subsequent to the period end, the the company carried out a reconstruction and transferred out its holdings in freehold property to fellow group companies.

 

The company retains an interest in property held under operating lease and continues to farm that land.

Energy and carbon report
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
1,862,748
3,510,768
PEDDARS FARMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 5 -
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Fuel consumed for owned transport
426.10
819.44
426.10
819.44
Scope 2 - indirect emissions
- Electricity purchased
34.79
49.54
Total gross emissions
460.89
868.98
Intensity ratio
Tonnes CO2e per employee
23.04
14.25
Quantification and reporting methodology

We have followed the 2019 HM Government Environmental Reporting Guidelines. We have also used the GHG Reporting Protocol – Corporate Standard and have used the 2025 UK Government’s Conversion Factors for Company Reporting (2024 - 2023 factors).

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per employee.

Measures taken to improve energy efficiency

The directors are investigating means of improving energy efficiency and cutting carbon emissions, in particular the directors wish to promote eating locally sourced meat thereby decreasing food mileage. Feed troughs were been installed for the pigs to cut down food waste and the company has policies to promote the updating of company vehicles to more fuel efficient and environmentally friendly models, wherever practical. All the company's new machinery is Euro VI compliant.

 

The company has installed ground source heat pumps for its head office and uses LED lighting.

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
Mr A V Tomson
Director
15 October 2026
PEDDARS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PEDDARS FARMS LIMITED
- 6 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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.

 

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.

 

However, because not all future events or conditions can be predicted, this conclusion is not a guarantee as to the company's ability to continue as a going concern.

 

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

PEDDARS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PEDDARS FARMS LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

We have considered the field in which the company operates and identified the areas most likely to have a direct material impact on the financial statements as compliance with UK tax legislation, UK accounting standards and the Companies Act 2006. In addition, we have considered the provisions of other laws and regulations which, whilst not having a direct impact on the financial statements, are fundamental to the company's ability to operate including employment law, health and safety regulation and other legislation specific to the industry in which the company operates (including animal welfare legislation).

Our approach to identifying and assessing the risk of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, included:

 

- Discussions with management, including those charged with governance, regarding any known or suspected instances of non-compliance with laws and regulation and actual and potential litigation and claims.

 

- Reviewing legal and professional fees to identify any matters where the company engaged lawyers during the year.

 

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

 

- Challenging assumptions and judgements made by management in their significant accounting estimates, particularly around year end livestock values.

 

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

PEDDARS FARMS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PEDDARS FARMS LIMITED
- 8 -

Due to the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves deliberate concealment, forgery, collusion, omission or misrepresentation.

 

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

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.

Leslie Newman FCA (Senior Statutory Auditor)
For and on behalf of Waveney Accountants Limited
28 October 2026
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
PEDDARS FARMS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 9 -
Period ended
Year ended
Continuing
Discontinued
31 October
Continuing
Discontinued
31 May
operations
operations
2025
operations
operations
2024
Notes
£
£
£
£
£
£
Turnover
3
2,245,199
25,505,689
27,750,888
610,260
61,974,922
62,585,182
Cost of sales
(1,582,534)
(20,655,464)
(22,237,998)
(592,811)
(50,506,922)
(51,099,733)
Gross profit
662,665
4,850,225
5,512,890
17,449
11,468,000
11,485,449
Administrative expenses
(1,065,914)
(1,839,653)
(2,905,567)
(93,916)
(4,655,514)
(4,749,430)
Other operating income
138,814
7,251
146,065
66,168
20,272
86,440
Operating profit
6
(264,435)
3,017,823
2,753,388
(10,299)
6,832,758
6,822,459
Interest receivable and similar income
8
-
0
1,742
1,742
-
0
-
0
-
0
Interest payable and similar expenses
9
(472,892)
(117,733)
(590,625)
(689,865)
(246,099)
(935,964)
Profit before taxation
(737,327)
2,901,832
2,164,505
(700,164)
6,586,659
5,886,495
Tax on profit
10
83,551
(426,691)
(343,140)
82,512
(603,807)
(521,295)
Profit for the financial period
(653,776)
2,475,141
1,821,365
(617,652)
5,982,852
5,365,200
PEDDARS FARMS LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2025
31 October 2025
- 10 -
31 October 2025
31 May 2024
Notes
£
£
£
£
Fixed assets
Intangible assets
13
-
0
890
Tangible assets
14
13,256,853
15,235,412
Investment property
15
100,000
100,000
Investments
17
99,100
99,100
13,455,953
15,435,402
Current assets
Stocks
18
317,465
18,296,022
Debtors
19
3,198,720
9,274,817
Cash at bank and in hand
3,079
3,400
3,519,264
27,574,239
Creditors: amounts falling due within one year
20
(1,400,106)
(16,063,283)
Net current assets
2,119,158
11,510,956
Total assets less current liabilities
15,575,111
26,946,358
Creditors: amounts falling due after more than one year
21
(22,369)
(5,862,796)
Provisions for liabilities
Deferred tax liability
24
96,019
138,348
(96,019)
(138,348)
Net assets
15,456,723
20,945,214
Capital and reserves
Called up share capital
26
100
100
Profit and loss reserves
27
15,456,623
20,945,114
Total equity
15,456,723
20,945,214
The financial statements were approved by the board of directors and authorised for issue on 15 October 2026 and are signed on its behalf by:
Mr A V Tomson
Mr T A Cullum
Director
Director
Company registration number 05142289 (England and Wales)
PEDDARS FARMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2023
100
15,587,914
15,588,014
Year ended 31 May 2024:
Profit and total comprehensive income
-
5,365,200
5,365,200
Dividends
12
-
(8,000)
(8,000)
Balance at 31 May 2024
100
20,945,114
20,945,214
Period ended 31 October 2025:
Profit and total comprehensive income
-
1,821,365
1,821,365
Distribution - assets transferred to parent company
-
(7,309,856)
(7,309,856)
Balance at 31 October 2025
100
15,456,623
15,456,723
PEDDARS FARMS LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
2,655,514
7,865,274
Interest paid
(626,848)
(933,043)
Income taxes (paid)/refunded
-
701,209
Net cash inflow from operating activities
2,028,666
7,633,440
Investing activities
Purchase of tangible fixed assets
(124,609)
(322,587)
Proceeds on disposal of tangible fixed assets
30,350
476,787
Cash on disposal of pig business
3,090,934
-
0
Other investments and loans made
4,823,830
(3,519,637)
Proceeds from other investments and loans
(441,678)
(638,090)
Interest received
1,742
-
0
Net cash generated from/(used in) investing activities
7,380,569
(4,003,527)
Financing activities
Repayment of bank loans
(7,961,061)
(771,779)
Payment of finance leases obligations
(272,674)
(311,880)
Dividends paid
-
0
(8,000)
Net cash used in financing activities
(8,233,735)
(1,091,659)
Net increase in cash and cash equivalents
1,175,500
2,538,254
Cash and cash equivalents at beginning of period
(2,164,514)
(4,702,768)
Cash and cash equivalents at end of period
(989,014)
(2,164,514)
Relating to:
Cash at bank and in hand
3,079
3,400
Bank overdrafts included in creditors payable within one year
(992,093)
(2,167,914)
PEDDARS FARMS LIMITED
STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 13 -
1
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.

Valuation of debtors

The directors have reviewed the loans made to related parties and considered whether the balances at the year end are recoverable. In doing so, the directors have taken into account the ability of the debtors to pay, future plans and other available information.

Key sources of estimation uncertainty

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

Valuation of pigs

The company rears livestock, which will be at various stages of growth, and it is not necessarily easy to accurately ascertain the cost of each individual pig held at the reporting date. Instead the directors have estimated the cost of the pigs using the method set out in the accounting policy. The valuation method requires the directors to estimate the margin that will be made on the pigs. This varies from period to period depending on the market value of pigs, feed prices and other costs of raising pigs.

 

2
Accounting policies
Company information

Peddars Farms Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4b Church Street, DISS, Norfolk, IP22 4DD.

 

The company changed its name from Peddars Pigs Limited on 29 October 2024.

2.1
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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The financial statements present information about the company and not its group. The company is exempt from preparing consolidated accounts because the company and its group are included in the consolidated accounts of a UK parent and all the requirements set out in s.400 of the Companies Act are met.

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 OCTOBER 2025
2
Accounting policies
(Continued)
- 14 -
2.2
Going concern

These financial statements are prepared on the going concern basis. true

 

The directors have considered the company's position at the time of signing the financial statements and have taken account of the most recent management information, including forecasts for the remainder of the current financial year and access to borrowings.

 

The directors have concluded that they have a reasonable expectation that the company will have adequate resources to continue in operational existence for the foreseeable future, being at least twelve months from the date of approval of these financial statements.

2.3
Reporting period

The directors changed the company's financial reporting period to 31 October 2025 in order to align with the rest of its new group. The figures for the current period cover 17 months and those of the comparatives 12 months and therefore they are not entirely comparable.

2.4
Turnover

Turnover predominantly represents the sales of pigs at market rates, exclusive of VAT. Sales are recognised when the pigs are delivered.

 

Other sales include income from agricultural farming activities that are included when the company has rights to the income, valued at market rate and exclusive of VAT. Income from the Rural Payments Agency is included at amounts due for the period.

 

All other income is recognised when received or when the company is due economic benefits, whichever is the earlier.

2.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred.

2.6
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:

Entitlements
9 years straight-line
2.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Freehold land and buildings
2% on cost or not deemed appropriate to depreciate
Plant and machinery
33% on cost, 20% on cost and 15% on cost
Tractors
25% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on reducing balance
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
2
Accounting policies
(Continued)
- 15 -

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.

Assets held under finance leases are depreciated over the period of the lease.

2.8
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

2.9
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at costs 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.

Listed investments are held at fair value at the reporting period end date. Changes in fair value are recognised in the statement of comprehensive income.

 

Other fixed asset investments are held at cost less a provision for any impairments.

2.10
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.

2.11
Stocks

Stocks are valued at cost, which is determined as follows:

 

The company's biological assets consist of pigs in the form of breeding sows and boars, along with their progeny at various stages throughout the growing cycle up to finished pigs for slaughter. In addition the company has growing and harvested crops. All biological assets are treated as current assets within stock and are valued under the cost model.

 

Valuation of pigs

The cost of finished pigs is estimated using the market value at the reporting date less the margin for the year (2024 - 15%). Other pigs are stratified according to size, age, gender and weight and then valued accordingly by their proportion of the value of finished pigs.

 

Feed and other pig related supplies are valued at actual cost on a first in first out basis.

 

Crop valuation

Crops are valued as the accumulation of costs incurred in the year in relation to the next harvest, with provision for permanent falls in the market price of the grown commodities, should this fall below cost.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

2.12
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.

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
2
Accounting policies
(Continued)
- 16 -
2.13
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.

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
2
Accounting policies
(Continued)
- 17 -
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.

 

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.

2.14
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.

2.15
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.

2.16
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.

2.17
Retirement benefits

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

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
2
Accounting policies
(Continued)
- 18 -
2.18
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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Pig sales
25,505,692
61,974,922
Arable farming
2,107,413
524,181
Farming subsidies
137,783
86,079
27,750,888
62,585,182
2025
2024
£
£
Other revenue
Interest income
1,742
-
Rental income arising from investment properties
12,325
8,600
Sundry income
38,740
20,272
Rental income from excess land
94,999
-
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
29,500
16,000
For other services
Taxation compliance services
1,850
1,500
All other non-audit services
51,300
20,500
53,150
22,000
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 19 -
5
Employees

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

2025
2024
Number
Number
Administrative
4
7
Pig management
14
41
Fieldsmen
-
4
Drivers
2
6
Directors
2
2
Vet
-
1
Total
22
61

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
926,461
2,074,124
Social security costs
112,072
204,959
Pension costs
46,804
104,765
1,085,337
2,383,848
6
Operating profit
2025
2024
Operating profit for the period is stated after charging/(crediting):
£
£
Research and development costs
1,372,910
4,429,496
Depreciation of owned tangible fixed assets
382,078
374,622
Depreciation of tangible fixed assets held under finance leases
-
83,313
Profit on disposal of tangible fixed assets
(89,491)
(92,076)
Amortisation of intangible assets
890
2,403
Cost of stocks recognised as an expense
22,237,998
51,099,733
Operating lease charges
154,881
69,600
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
12,218
34,506
Company pension contributions to defined contribution schemes
591
1,402
12,809
35,908

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 20 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
1,742
-
0
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,742
-
0
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
208,728
187,380
Other interest on financial liabilities
362,340
673,829
571,068
861,209
Other finance costs
Interest on finance leases and hire purchase contracts
7,622
7,388
Other interest
11,935
67,367
590,625
935,964
10
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
-
0
(2,132)
Deferred tax
Origination and reversal of timing differences
343,140
523,427
Total tax charge
343,140
521,295
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
10
Taxation
(Continued)
- 21 -

The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
2,164,505
5,886,495
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
541,126
1,471,624
Effects of:
Expenses that are not deductible in determining taxable profit
16,389
4,315
Adjustments in respect of prior years
(1,925)
(2,131)
Group relief
(7,208)
-
0
Depreciation on assets not qualifying for tax allowances
697
619
Other permanent differences
-
0
(791)
Research and development tax credits
(205,936)
(952,341)
Other
(3)
-
0
Taxation charge in the financial statements
343,140
521,295

The current tax for the previous year of £701,346 relates to a loss generated by Research and Development tax relief, which has been surrendered for a payable credit.

11
Discontinued operations
Livestock

On 25 October 2024 the company transferred the assets and liabilities from its livestock business to the parent company Porcus Farms Limited in the form of a distribution in specie. The transaction was part of a bigger reconstruction to separate out the livestock business from the arable so that the livestock business could be transferred outside of the group.

12
Dividends
2025
2024
£
£
Interim paid
-
0
8,000
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 22 -
13
Intangible fixed assets
Entitlements
£
Cost
At 1 June 2024 and 31 October 2025
88,398
Amortisation and impairment
At 1 June 2024
87,508
Amortisation charged for the period
890
At 31 October 2025
88,398
Carrying amount
At 31 October 2025
-
0
At 31 May 2024
890
14
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Tractors
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 June 2024
12,895,115
4,305,298
2,565,889
107,135
983,189
20,856,626
Additions
-
0
111,442
356,722
45,511
39,000
552,675
Disposals
-
0
(32,256)
(274,165)
-
0
-
0
(306,421)
Transfers
(88,525)
(3,990,325)
(1,870,222)
(152,646)
(918,350)
(7,020,068)
At 31 October 2025
12,806,590
394,159
778,224
-
0
103,839
14,082,812
Depreciation and impairment
At 1 June 2024
19,671
3,500,260
1,483,746
7,193
610,344
5,621,214
Depreciation charged in the period
2,787
143,343
177,928
14,160
43,860
382,078
Eliminated in respect of disposals
-
0
(15,827)
(179,335)
-
0
-
0
(195,162)
Transfers
-
0
(3,442,595)
(939,988)
(21,353)
(578,235)
(4,982,171)
At 31 October 2025
22,458
185,181
542,351
-
0
75,969
825,959
Carrying amount
At 31 October 2025
12,784,132
208,978
235,873
-
0
27,870
13,256,853
At 31 May 2024
12,875,444
805,038
1,082,143
99,942
372,845
15,235,412

The net carrying value of land and buildings includes the following freehold land which is not depreciated:

2025
2024
£
£
Freehold
12,597,768
12,793,263
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
14
Tangible fixed assets
(Continued)
- 23 -

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

2025
2024
£
£
Plant and machinery
-
0
170,745
Tractors
148,670
441,962
Motor vehicles
-
0
179,208
148,670
791,915

Freehold land and buildings with a carrying amount of £12,780,641 were pledged to secure borrowings of the company. The bank released the charge over the assets on the repayment of the bank loans during the period.

15
Investment property
2025
£
Fair value
At 1 June 2024 and 31 October 2025
100,000

Investment property comprises a residential flat. The fair value of the investment property at £125,000 has been arrived at on the basis of a valuation carried out on 14 February 2024 by Durrants Chartered Surveyors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors consider the movement in valuation immaterial to reflect in the carrying value in the financial statements.

The carrying value of land and buildings comprises:

2025
2024
£
£
Long leasehold
100,000
100,000
16
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Long Stratton Pigs Limited
4b Church Street, Diss, IP22 4DD
Ordinary
100.00
-
Peddars Veterinary Services Limited
4b Church Street, Diss, IP22 4DD
Ordinary
0
100.00

 

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 24 -
17
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
16
100
100
Investments other than loans
99,000
99,000
99,100
99,100
Movements in fixed asset investments
Shares in group undertakings
Other investments other than loans
Total
£
£
£
Cost or valuation
At 1 June 2024 & 31 October 2025
100
99,000
99,100
Carrying amount
At 31 October 2025
100
99,000
99,100
At 31 May 2024
100
99,000
99,100
18
Stocks
2025
2024
£
£
Pigs and related stocks
-
17,514,276
Arable valuation
317,465
781,746
317,465
18,296,022
19
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,282,959
2,426,158
Corporation tax recoverable
1,084
1,084
Other debtors
1,912,646
6,792,163
Prepayments and accrued income
2,031
55,412
3,198,720
9,274,817
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 25 -
20
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
22
992,593
4,955,535
Obligations under finance leases
23
55,966
262,632
Trade creditors
53,890
9,420,132
Taxation and social security
3,923
51,923
Other creditors
127,884
448,735
Accruals and deferred income
165,850
924,326
1,400,106
16,063,283
21
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
22
-
0
5,590,607
Obligations under finance leases
23
22,369
272,189
22,369
5,862,796
Creditors which fall due after five years are payable as follows:
Payable by instalments
-
2,152,934
22
Loans and overdrafts
2025
2024
£
£
Bank loans
500
8,378,228
Bank overdrafts
992,093
2,167,914
992,593
10,546,142
Payable within one year
992,593
4,955,535
Payable after one year
-
0
5,590,607

Until the loans were repaid in February 2025, HSBC UK Bank Plc held security by way of a debenture incorporating a fixed and floating charge over the company undertaking and assets, including uncalled capital. Specifically, HSBC UK Bank Plc held a legal charge over freehold property as set out in note 12.

 

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 26 -
23
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
55,966
262,632
After more than one year
22,369
272,189
78,335
534,821
2025
2024
Future minimum lease payments due:
£
£
Within one year
55,966
262,632
In two to five years
22,369
272,189
78,335
534,821

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 2 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Leases are secured on the assets concerned.

24
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
96,019
508,790
Tax losses
-
(370,442)
96,019
138,348
2025
Movements in the period:
£
Liability at 1 June 2024
138,348
Charge to profit or loss
343,140
Transfer on disposal
(385,469)
Liability at 31 October 2025
96,019
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 27 -
25
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
46,804
104,765

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.

26
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
27
Profit and loss reserves
2025
2024
£
£
At the beginning of the period
20,945,114
15,587,914
Profit for the period
1,821,365
5,365,200
Dividends declared and paid in the period
-
(8,000)
Dividend in specie - livestock trade
(7,309,856)
-
0
At the end of the period
15,456,623
20,945,114
28
Contingent liabilities

HSBC Bank plc hold a guarantee and a debenture over the company's assets in respect of a bank loan provided to Peddars Holdings Limited, a company controlled by the directors. At 31 October 2025 the balance on the loan was £3,512,942 (At 31 May 2024: £3,763,792).

29
Operating lease commitments
As lessee

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

2025
2024
£
£
Within 1 year
133,800
139,600
Years 2-5
210,000
374,900
343,800
514,500
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 28 -
30
Events after the reporting date

Subsequent to the year end, the company carried out a reconstruction and transferred out its holdings in freehold property to new companies within the existing group.

 

The company retains an interest in property held under operating lease and continues to farm that land.

31
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
41,068
86,681
Transactions with related parties

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

Sales
Purchases
2025
2024
2025
2024
£
£
£
£
Entities over which the entity has control, joint control or significant influence
-
0
11,514
605,000
958,514
Key management personnel
927,038
704,303
1,795,909
1,812,263
Other related parties
1,565,710
49,739
600,958
1,655,877
Parent company
2025
2024
£
£
Distribution on transfer of livestock trade
7,309,856
-

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
-
197,668
Key management personnel
25,986
794,401
Other related parties
202,944
217,130
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
31
Related party transactions
(Continued)
- 29 -

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
60
-
Key management personnel
-
248,199
Other related parties
2,910,665
6,465,869

Amounts due from key management personnel and other related parties are non-secured, interest free and have no fixed repayment terms.

32
Directors' transactions

Dividends totalling £0 (2024 - £8,000) were paid in the period in respect of shares held by the company's directors.

The directors loan are unsecured, interest-free and are repayable on demand.

33
Ultimate controlling party

The parent company is Porcus Farms Limited, with a registered office of 4B Church Street, Diss, IP22 4DD.

 

The company, and its group, are included in the consolidated accounts of Porcus Farms Limited, which are available form The Mill, Mill Road, Long Stratton, Norwich, NR15 2RU.

PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 30 -
34
Cash generated from operations
2025
2024
£
£
Profit after taxation
1,821,365
5,365,200
Adjustments for:
Taxation charged
343,140
521,295
Finance costs
590,625
935,964
Investment income
(1,742)
-
0
Gain on disposal of tangible fixed assets
(89,491)
(92,076)
Amortisation and impairment of intangible assets
890
2,403
Depreciation and impairment of tangible fixed assets
382,078
457,935
Movements in working capital:
Decrease in stocks
140,621
111,211
Increase in debtors
(2,803,818)
(488,078)
Increase in creditors
2,271,846
1,051,420
Cash generated from operations
2,655,514
7,865,274
PEDDARS FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 OCTOBER 2025
- 31 -
35
Analysis of changes in net debt
1 June 2024
Cash flows
Acquisitions and disposals
New leases
Other non-cash changes
31 October 2025
£
£
£
£
£
£
Cash at bank and in hand
3,400
(321)
-
-
-
3,079
Bank overdrafts
(2,167,914)
1,175,821
-
-
-
(992,093)
(2,164,514)
1,175,500
-
0
-
0
-
(989,014)
Borrowings excluding overdrafts
(8,378,228)
7,961,061
416,667
-
-
(500)
Lease liabilities
(534,821)
272,675
441,477
(428,066)
170,400
(78,335)
(11,077,563)
9,409,236
858,144
(428,066)
170,400
(1,067,849)

The non-cash balances shown under acquisitions and disposals relate to loan balances transferred to the parent company as part of the distribution on the disposal of the livestock business.

 

Other non-cash changes comprise fixed assets traded in against new hire purchases additions.

 

2025-10-312024-06-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.301Mr A V TomsonMr T A CullumMrs S J Taylor051422892024-06-012025-10-3105142289bus:Director12024-06-012025-10-3105142289bus:Director22024-06-012025-10-3105142289bus:CompanySecretary12024-06-012025-10-3105142289bus:RegisteredOffice2024-06-012025-10-31051422892025-10-3105142289core:ContinuingOperations2024-06-012025-10-3105142289core:DiscontinuedOperations2024-06-012025-10-3105142289core:ContinuingOperations2023-06-012024-05-3105142289core:DiscontinuedOperations2023-06-012024-05-31051422892023-06-012024-05-3105142289core:RetainedEarningsAccumulatedLosses2023-06-012024-05-3105142289core:RetainedEarningsAccumulatedLosses2024-06-012025-10-3105142289core:IntangibleAssetsOtherThanGoodwill2025-10-3105142289core:IntangibleAssetsOtherThanGoodwill2024-05-3105142289core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-10-3105142289core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-05-31051422892024-05-3105142289core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3105142289core:PlantMachinery2025-10-3105142289core:FurnitureFittings2025-10-3105142289core:ComputerEquipment2025-10-3105142289core:MotorVehicles2025-10-3105142289core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3105142289core:PlantMachinery2024-05-3105142289core:FurnitureFittings2024-05-3105142289core:ComputerEquipment2024-05-3105142289core:MotorVehicles2024-05-3105142289core:WithinOneYear2025-10-3105142289core:WithinOneYear2024-05-3105142289core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3105142289core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3105142289core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3105142289core:Non-currentFinancialInstrumentscore:AfterOneYear2024-05-3105142289core:ShareCapital2025-10-3105142289core:ShareCapital2024-05-3105142289core:RetainedEarningsAccumulatedLosses2025-10-3105142289core:RetainedEarningsAccumulatedLosses2024-05-3105142289core:ShareCapital2023-05-3105142289core:RetainedEarningsAccumulatedLosses2023-05-3105142289core:ShareCapitalOrdinaryShareClass12025-10-3105142289core:ShareCapitalOrdinaryShareClass12024-05-3105142289core:RetainedEarningsAccumulatedLosses2024-05-3105142289core:OtherReservesSubtotal2023-06-012024-05-310514228912024-06-012025-10-310514228912023-06-012024-05-31051422892024-05-31051422892023-05-3105142289core:IntangibleAssetsOtherThanGoodwill2024-06-012025-10-3105142289core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-06-012025-10-3105142289core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-012025-10-3105142289core:PlantMachinery2024-06-012025-10-3105142289core:FurnitureFittings2024-06-012025-10-3105142289core:ComputerEquipment2024-06-012025-10-3105142289core:MotorVehicles2024-06-012025-10-3105142289core:UKTax2024-06-012025-10-3105142289core:UKTax2023-06-012024-05-310514228922024-06-012025-10-310514228922023-06-012024-05-310514228932024-06-012025-10-310514228932023-06-012024-05-310514228942024-06-012025-10-310514228942023-06-012024-05-3105142289core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-05-3105142289core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3105142289core:PlantMachinery2024-05-3105142289core:FurnitureFittings2024-05-3105142289core:ComputerEquipment2024-05-3105142289core:MotorVehicles2024-05-3105142289core:Subsidiary12024-06-012025-10-3105142289core:Subsidiary22024-06-012025-10-3105142289core:Subsidiary112024-06-012025-10-3105142289core:Subsidiary222024-06-012025-10-3105142289core:Non-currentFinancialInstruments2025-10-3105142289core:Non-currentFinancialInstruments2024-05-3105142289core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2025-10-3105142289core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-05-3105142289core:CurrentFinancialInstruments2025-10-3105142289core:CurrentFinancialInstruments2024-05-3105142289core:BetweenTwoFiveYears2025-10-3105142289core:BetweenTwoFiveYears2024-05-3105142289bus:OrdinaryShareClass12024-06-012025-10-3105142289bus:OrdinaryShareClass12025-10-3105142289bus:OrdinaryShareClass12024-05-3105142289core:AllSubsidiariescore:SaleOrPurchaseGoods2024-06-012025-10-3105142289core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-06-012024-05-3105142289core:KeyManagementPersonnelcore:SaleOrPurchaseGoods2024-06-012025-10-3105142289core:KeyManagementPersonnelcore:SaleOrPurchaseGoods2023-06-012024-05-3105142289core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-06-012025-10-3105142289core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-06-012024-05-3105142289bus:OrdinaryShareClass12023-06-012024-05-3105142289bus:PrivateLimitedCompanyLtd2024-06-012025-10-3105142289bus:FRS1022024-06-012025-10-3105142289bus:Audited2024-06-012025-10-3105142289bus:FullAccounts2024-06-012025-10-31xbrli:purexbrli:sharesiso4217:GBP