Tildenet Holdings Limited - Limited company accounts 23.2

Tildenet Holdings Limited - Limited company accounts 23.2


IRIS Accounts Production v24.1.0.578 10738316 Board of Directors 30.9.23 1.10.22 30.9.23 30.9.23 true true false true true false false false true false A Ordinary 1.00000 B Ordinary 1.00000 C Ordinary 1.00000 D Ordinary 1.00000 E Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh107383162022-09-30107383162023-09-30107383162022-10-012023-09-30107383162021-09-30107383162021-10-012022-09-30107383162022-09-3010738316ns15:EnglandWales2022-10-012023-09-3010738316ns14:PoundSterling2022-10-012023-09-3010738316ns10:Director12022-10-012023-09-3010738316ns10:Consolidated2023-09-3010738316ns10:ConsolidatedGroupCompanyAccounts2022-10-012023-09-3010738316ns10:PrivateLimitedCompanyLtd2022-10-012023-09-3010738316ns10:Consolidatedns10:FRS1022022-10-012023-09-3010738316ns10:Consolidatedns10:Audited2022-10-012023-09-3010738316ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-10-012023-09-3010738316ns10:LargeMedium-sizedCompaniesRegimeForAccounts2022-10-012023-09-3010738316ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-10-012023-09-3010738316ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2022-10-012023-09-3010738316ns10:FullAccounts2022-10-012023-09-301073831612022-10-012023-09-3010738316ns10:OrdinaryShareClass12022-10-012023-09-3010738316ns10:OrdinaryShareClass22022-10-012023-09-3010738316ns10:OrdinaryShareClass32022-10-012023-09-3010738316ns10:OrdinaryShareClass42022-10-012023-09-3010738316ns10:OrdinaryShareClass52022-10-012023-09-3010738316ns10:Consolidated2022-10-012023-09-3010738316ns10:Director22022-10-012023-09-3010738316ns10:Director32022-10-012023-09-3010738316ns10:RegisteredOffice2022-10-012023-09-3010738316ns10:Consolidated2021-10-012022-09-3010738316ns5:CurrentFinancialInstruments2023-09-3010738316ns5:CurrentFinancialInstruments2022-09-3010738316ns5:ShareCapital2023-09-3010738316ns5:ShareCapital2022-09-3010738316ns5:RetainedEarningsAccumulatedLosses2023-09-3010738316ns5:RetainedEarningsAccumulatedLosses2022-09-3010738316ns5:ShareCapital2021-09-3010738316ns5:RetainedEarningsAccumulatedLosses2021-09-3010738316ns5:RetainedEarningsAccumulatedLosses2021-10-012022-09-3010738316ns5:RetainedEarningsAccumulatedLosses2022-10-012023-09-3010738316ns5:NetGoodwill2022-10-012023-09-3010738316ns5:IntangibleAssetsOtherThanGoodwill2022-10-012023-09-3010738316ns5:ShortLeaseholdAssetsns5:LandBuildings2022-10-012023-09-3010738316ns5:LongLeaseholdAssetsns5:LandBuildings2022-10-012023-09-3010738316ns5:PlantMachinery2022-10-012023-09-3010738316ns5:FurnitureFittings2022-10-012023-09-3010738316ns5:MotorVehicles2022-10-012023-09-3010738316ns5:PlantMachinery2022-09-3010738316ns5:PlantMachinery2023-09-3010738316ns5:PlantMachinery2022-09-3010738316ns5:CostValuation2022-09-3010738316ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-09-3010738316ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-09-3010738316ns5:DeferredTaxation2022-09-3010738316ns5:DeferredTaxation2023-09-3010738316ns10:OrdinaryShareClass12023-09-3010738316ns10:OrdinaryShareClass22023-09-3010738316ns10:OrdinaryShareClass32023-09-3010738316ns10:OrdinaryShareClass42023-09-3010738316ns10:OrdinaryShareClass52023-09-3010738316ns5:RetainedEarningsAccumulatedLosses2022-09-30
REGISTERED NUMBER: 10738316 (England and Wales)















Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 30 September 2023

for

TILDENET HOLDINGS LIMITED

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)






Contents of the Consolidated Financial Statements
for the year ended 30 September 2023




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


TILDENET HOLDINGS LIMITED

Company Information
for the year ended 30 September 2023







DIRECTORS: A J Downey
B T J Downey
P E James





REGISTERED OFFICE: Hartcliffe Way
Bristol
BS3 5RJ





REGISTERED NUMBER: 10738316 (England and Wales)





AUDITORS: Richardson Swift Audit Ltd
Chartered Accountants
Statutory Auditor
11 Laura Place
Bath
BA2 4BL

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Group Strategic Report
for the year ended 30 September 2023

The directors present their strategic report of the company and the group for the year ended 30 September 2023.

This strategic report provides an overview of our business performance over the past year, as well as our future plans and objectives.

ANNUAL STRATEGIC BUSINESS REVIEW
Amidst a challenging economic landscape characterised by elevated inflation and interest rates, our organisation faced pressures that impacted disposable incomes and, consequently, our customer base. Despite these adversities, we are proud to report a robust return for the fiscal year, testament to our resilience and strategic agility.

NAVIGATING ECONOMIC CHALLENGES
The past year witnessed persistent hikes in utility and raw material costs. Through meticulous management and strategic foresight, we effectively contained these costs. Our proactive measures not only safeguarded our margins but also enabled an increase in sales productivity per employee, enhancing our overall pre-tax return on sales. This achievement underscores the efficacy of our strategic initiatives and our unwavering commitment to operational excellence.

STRATEGIC INITIATIVES AND MARKET ADAPTATION
Our strategic roadmap has proven its worth, guiding us through turbulent times. Continuous refinement of our objectives ensures we remain agile, ready to capitalize on emerging markets and opportunities. Investment in our workforce and technological infrastructure has been pivotal, enhancing our service delivery while ensuring efficient stock management.

MITIGATING RISKS AND EMBRACING OPPORTUNITIES
The fluctuating currency landscape remains a challenge; however, our forward-looking risk management strategies have effectively minimized potential impacts. As global economic indicators show signs of easing inflation, we are optimistic about our trajectory and ongoing strategic plans, particularly our ambition to expand our market presence internationally.

GLOBAL CONSIDERATIONS AND ENVIRONMENTAL COMMITMENT
Current world events, including climate change and geopolitical tensions, notably in Ukraine and Gaza, continue to influence the global economy and, by extension, our operations. We are deeply committed to reducing our carbon footprint and mitigating the effects of global disputes on our logistics and supply chains.

LOOKING FORWARD
As we move ahead, our focus remains on leveraging improvements in the economic climate, expanding our market share, and driving sustainable growth. Our dedication to strategic excellence, operational efficiency, and corporate responsibility guides our path forward.


TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Group Strategic Report
for the year ended 30 September 2023

RESULTS AND FINANCIAL KEY PERFORMANCE INDICATORS
The group’s key financial and other performance indicators during the year were

Unit 2023 2022
Sales £ 13,281332 15,539,516
Sales per head £    237 222
Profit before interest and taxation £ 1,433,151 1,651,848
Return on capital employed % 20.0 26.0
Return on sales before tax % 11.1 10.6

ON BEHALF OF THE BOARD:





A J Downey - Director


12 April 2024

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Report of the Directors
for the year ended 30 September 2023

The directors present their report with the financial statements of the company and the group for the year ended 30 September 2023.

PRINCIPAL ACTIVITY
The principal activity of the subsidiaries of the group is the supply of goods to the various business sectors and channels that it operates in. The main principal sectors being the horticultural, construction sport and gardening sector and through E commerce.

DIVIDENDS
Interim dividends per share were paid during the year as follows:
A Ordinary £1 £340,000
B Ordinary £1 £40,000
C Ordinary £1 £8,027
E Ordinary £1 £99,088

The total distribution of dividends for the year ended 30 September 2023 will be £487,115

DIRECTORS
The directors shown below have held office during the whole of the period from 1 October 2022 to the date of this report.

A J Downey
B T J Downey
P E James

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Report of the Directors
for the year ended 30 September 2023


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

ON BEHALF OF THE BOARD:



A J Downey - Director


12 April 2024

Report of the Independent Auditors to the Members of
Tildenet Holdings Limited

Opinion
We have audited the financial statements of Tildenet Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2023 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 30 September 2023 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Tildenet Holdings Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' 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 a Report of the Auditors 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:

Our approach was as follows:

We obtained an understanding of the legal and regulatory frameworks that are applicable to the entity by discussions with Directors and key personnel, and through consideration of our experience of companies in similar sectors.

We determined that the most significant laws and regulations which have a direct impact on the form and content of the financial statements of the entity are UK GAAP and the Companies Act.

We determined that the most significant operational laws and regulations for the entity are employment law, health and safety regulations, and regulations around imports and exports.
Based on the results or our risk assessment we designed our audit procedures to identify non-compliance with such laws and regulations identified above, with no significant issues noted.

We gained an understating of the entity's policy and procedures by discussions with key personnel. We corroborated our understanding by carrying out substantive audit work.
We assessed the risk of material misstatement in respect of fraud through discussion with Directors, and through our knowledge of the systems and processes in place.

Based on the results of our risk assessment we designed our audit procedures to identify and to address material misstatements in relation to fraud. We considered the risk of fraud through management override and, in response, we incorporated testing of manual journal entries into our audit approach.

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

Report of the Independent Auditors to the Members of
Tildenet Holdings Limited


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 a Report of the Auditors 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.




Catherine Edwards BSc FCA (Senior Statutory Auditor)
for and on behalf of Richardson Swift Audit Ltd
Chartered Accountants
Statutory Auditor
11 Laura Place
Bath
BA2 4BL

16 April 2024

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Consolidated
Statement of Comprehensive
Income
for the year ended 30 September 2023

2023 2022
Notes £    £    £    £   

TURNOVER 4 13,281,332 15,539,516

Cost of sales 6,868,753 8,626,794
GROSS PROFIT 6,412,579 6,912,722

Distribution costs 1,859,259 2,023,614
Administrative expenses 3,120,169 3,237,260
4,979,428 5,260,874
OPERATING PROFIT 6 1,433,151 1,651,848

Interest receivable and similar income 7 41,748 16
1,474,899 1,651,864

Interest payable and similar expenses 8 849 5,886
PROFIT BEFORE TAXATION 1,474,050 1,645,978

Tax on profit 9 355,315 331,673
PROFIT FOR THE FINANCIAL YEAR 1,118,735 1,314,305

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,118,735

1,314,305

Profit attributable to:
Owners of the parent 1,118,735 1,314,305

Total comprehensive income attributable to:
Owners of the parent 1,118,735 1,314,305

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Consolidated Balance Sheet
30 September 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 332,704 344,831
Tangible assets 13 476,940 515,096
Investments 14 - -
809,644 859,927

CURRENT ASSETS
Stocks 15 3,674,189 4,533,779
Debtors 16 1,542,267 1,636,887
Cash at bank and in hand 3,298,023 1,620,446
8,514,479 7,791,112
CREDITORS
Amounts falling due within one year 17 2,155,321 2,107,491
NET CURRENT ASSETS 6,359,158 5,683,621
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,168,802

6,543,548

CREDITORS
Amounts falling due after more than one
year

18

(1,407

)

(7,036

)

PROVISIONS FOR LIABILITIES 21 (103,766 ) (104,503 )
NET ASSETS 7,063,629 6,432,009

CAPITAL AND RESERVES
Called up share capital 22 25,006 25,006
Retained earnings 23 7,038,623 6,407,003
SHAREHOLDERS' FUNDS 7,063,629 6,432,009

The financial statements were approved by the Board of Directors and authorised for issue on 12 April 2024 and were signed on its behalf by:





A J Downey - Director


TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Company Balance Sheet
30 September 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 36,745 59,275
Investments 14 505,003 505,003
541,748 564,278

CURRENT ASSETS
Debtors 16 60,378 3
Cash at bank 1,341,838 41,347
1,402,216 41,350
CREDITORS
Amounts falling due within one year 17 393,187 79,378
NET CURRENT ASSETS/(LIABILITIES) 1,009,029 (38,028 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,550,777

526,250

PROVISIONS FOR LIABILITIES 21 6,232 12,178
NET ASSETS 1,544,545 514,072

CAPITAL AND RESERVES
Called up share capital 22 25,006 25,006
Retained earnings 23 1,519,539 489,066
SHAREHOLDERS' FUNDS 1,544,545 514,072

Company's profit for the financial year 1,517,588 532,375

The financial statements were approved by the Board of Directors and authorised for issue on 12 April 2024 and were signed on its behalf by:





A J Downey - Director


TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Consolidated Statement of Changes in Equity
for the year ended 30 September 2023

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 October 2021 25,006 5,500,440 5,525,446

Changes in equity
Dividends - (407,742 ) (407,742 )
Total comprehensive income - 1,314,305 1,314,305
Balance at 30 September 2022 25,006 6,407,003 6,432,009

Changes in equity
Dividends - (487,115 ) (487,115 )
Total comprehensive income - 1,118,735 1,118,735
Balance at 30 September 2023 25,006 7,038,623 7,063,629

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Company Statement of Changes in Equity
for the year ended 30 September 2023

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 October 2021 25,006 364,433 389,439

Changes in equity
Dividends - (407,742 ) (407,742 )
Total comprehensive income - 532,375 532,375
Balance at 30 September 2022 25,006 489,066 514,072

Changes in equity
Dividends - (487,115 ) (487,115 )
Total comprehensive income - 1,517,588 1,517,588
Balance at 30 September 2023 25,006 1,519,539 1,544,545

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Consolidated Cash Flow Statement
for the year ended 30 September 2023

2023 2022
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,271,893 1,203,640
Interest paid - (1,178 )
Interest element of hire purchase
payments paid

(849

)

(4,708

)
Tax paid (338,185 ) (358,224 )
Net cash from operating activities 1,932,859 839,530

Cash flows from investing activities
Purchase of tangible fixed assets (176,839 ) (209,325 )
Interest received 41,748 16
Net cash from investing activities (135,091 ) (209,309 )

Cash flows from financing activities
Capital repayments in year (5,629 ) (20,899 )
Amount introduced by directors 13,217 -
Amount withdrawn by directors - (14,198 )
Equity dividends paid (127,779 ) (485,600 )
Net cash from financing activities (120,191 ) (520,697 )

Increase in cash and cash equivalents 1,677,577 109,524
Cash and cash equivalents at
beginning of year

2

1,620,446

1,510,922

Cash and cash equivalents at end of
year

2

3,298,023

1,620,446

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Cash Flow Statement
for the year ended 30 September 2023

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS
2023 2022
£    £   
Profit before taxation 1,474,050 1,645,978
Depreciation charges 227,122 235,344
Finance costs 849 5,886
Finance income (41,748 ) (16 )
1,660,273 1,887,192
Decrease/(increase) in stocks 859,590 (973,617 )
Decrease in trade and other debtors 76,884 1,161,640
Decrease in trade and other creditors (324,854 ) (871,575 )
Cash generated from operations 2,271,893 1,203,640

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 September 2023
30.9.23 1.10.22
£    £   
Cash and cash equivalents 3,298,023 1,620,446
Year ended 30 September 2022
30.9.22 1.10.21
£    £   
Cash and cash equivalents 1,620,446 1,510,922


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.10.22 Cash flow At 30.9.23
£    £    £   
Net cash
Cash at bank and in hand 1,620,446 1,677,577 3,298,023
1,620,446 1,677,577 3,298,023
Debt
Finance leases (12,666 ) 5,629 (7,037 )
(12,666 ) 5,629 (7,037 )
Total 1,607,780 1,683,206 3,290,986

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements
for the year ended 30 September 2023

1. STATUTORY INFORMATION

Tildenet Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Summary of disclosure exemptions

The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such,advantage has been taken of the following reduced disclosures available under FRS 102:

a) Disclosure in respect of each class of share capital have not been presented.
b) No cash flow statement has been presented for the company.
c) Disclosures in respect of financial instruments have not been presented.
d) No disclosure has been given for the aggregate remuneration of key management personnel.

Basis of consolidation
The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings ("the Group") drawn up to 30 September 2023, as if they form a single entity.

The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.

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

The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate.Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill. They are deconsolidated from the date control ceases.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group’s equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder’s share of changes in equity since the date of the combination.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

2. ACCOUNTING POLICIES - continued

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

Sale of goods
Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

- the Group has transferred the significant risks and rewards of ownership to the buyer;
- the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probable that the Group will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Consolidated Statement of Comprehensive Income over its useful economic life of 30 years.

Other intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - 10 - 20% on cost
Long leasehold - 20% on cost
Plant and Equipment - 20-33% Straight line, 20% Straight line and 15% on reducing balance
Fixtures and fittings - 20-33% Straight line and 15% on reducing balance
Motor vehicles - 25% on cost

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

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

Valuation of investments
Investments in subsidiaries are measured at cost less accumulated impairment.

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

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

2. ACCOUNTING POLICIES - continued

Financial instruments
The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

2. ACCOUNTING POLICIES - continued

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

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

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

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

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

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

Borrowing costs
All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Provisions for liabilities
Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to profit or loss in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the Balance Sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

When payments are eventually made, they are charged to the provision carried in the Balance
Sheet.

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

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In preparing these financial statements the Directors have made judgements as to the valuation of stock and bad debt provisions. No other significant judgements or assumptions have had to be made.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

4. TURNOVER

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

An analysis of turnover by geographical market is given below:

2023 2022
£    £   
United Kingdom 11,158,396 13,605,721
Rest of Europe 457,763 501,062
Rest of the world 1,665,173 1,432,733
13,281,332 15,539,516

5. EMPLOYEES AND DIRECTORS
2023 2022
£    £   
Wages and salaries 1,225,608 1,410,527
Social security costs 103,244 113,295
Other pension costs 43,010 56,957
1,371,862 1,580,779

The average number of employees during the year was as follows:
2023 2022

Employees 56 70

2023 2022
£    £   
Directors' remuneration 352,675 413,029
Directors' pension contributions to money purchase schemes 18,770 23,457

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

Information regarding the highest paid director is as follows:
2023 2022
£    £   
Emoluments etc 150,000 150,000
Pension contributions to money purchase schemes 9,607 10,440

There is no key management compensation other than Directors Emoluments.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2023 2022
£    £   
Other operating leases 290,057 242,582
Depreciation - owned assets 214,995 223,217
Goodwill amortisation 12,127 12,127
Auditors' remuneration 16,643 15,996
Exchange differences (36,938 ) (232,646 )

7. INTEREST RECEIVABLE AND SIMILAR INCOME
2023 2022
£    £   
Deposit account interest 39,905 16
HMRC interest 1,843 -
41,748 16

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2023 2022
£    £   
HMRC interest - 1,178
Hire purchase 849 4,708
849 5,886

9. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2023 2022
£    £   
Current tax:
UK corporation tax 344,412 308,270
Prior year over/under prov. 11,640 -
Total current tax 356,052 308,270

Deferred tax (737 ) 23,403
Tax on profit 355,315 331,673

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

9. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2023 2022
£    £   
Profit before tax 1,474,050 1,645,978
Profit multiplied by the standard rate of corporation tax in the UK of
22 % (2022 - 19 %)

324,291

312,736

Effects of:
Expenses not deductible for tax purposes 13,406 1,786
Capital allowances in excess of depreciation - (5,674 )
Depreciation in excess of capital allowances 10,042 -
Adjustments to tax charge in respect of previous periods 11,961 -
Capital revenue adjustments (3,648 ) (578 )
Deferred tax (737 ) 23,403
Total tax charge 355,315 331,673

10. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


11. DIVIDENDS
2023 2022
£    £   
A Ordinary shares of £1 each
Final 300,000 -
Interim 40,000 340,000
B Ordinary shares of £1 each
Interim 40,000 40,000
C Ordinary share of £1
Final 8,027 -
Interim - 27,742
E Ordinary share of £1
Final 51,309 -
Interim 47,779 -
487,115 407,742

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

12. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 October 2022
and 30 September 2023 408,306
AMORTISATION
At 1 October 2022 63,475
Amortisation for year 12,127
At 30 September 2023 75,602
NET BOOK VALUE
At 30 September 2023 332,704
At 30 September 2022 344,831

13. TANGIBLE FIXED ASSETS

Group
Short Long Plant and
leasehold leasehold Equipment
£    £    £   
COST
At 1 October 2022 87,914 103,180 350,592
Additions 27,167 50,053 15,804
Disposals (449 ) - (9,824 )
Reversal of impairments - - -
At 30 September 2023 114,632 153,233 356,572
DEPRECIATION
At 1 October 2022 30,808 25,788 244,694
Charge for year 13,896 24,575 41,650
Eliminated on disposal (449 ) - (9,824 )
Reversal of impairments - - -
At 30 September 2023 44,255 50,363 276,520
NET BOOK VALUE
At 30 September 2023 70,377 102,870 80,052
At 30 September 2022 57,106 77,392 105,898

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

13. TANGIBLE FIXED ASSETS - continued

Group

Fixtures
and Motor
fittings vehicles Totals
£    £    £   
COST
At 1 October 2022 685,160 25,500 1,252,346
Additions 83,815 - 176,839
Disposals (37,574 ) - (47,847 )
Reversal of impairments 135,987 - 135,987
At 30 September 2023 867,388 25,500 1,517,325
DEPRECIATION
At 1 October 2022 410,460 25,500 737,250
Charge for year 134,874 - 214,995
Eliminated on disposal (37,574 ) - (47,847 )
Reversal of impairments 135,987 - 135,987
At 30 September 2023 643,747 25,500 1,040,385
NET BOOK VALUE
At 30 September 2023 223,641 - 476,940
At 30 September 2022 274,700 - 515,096

Assets with NBV of £11,259 (2022 £14,636) are held under HP / Finance lease.

Company
Plant and
Equipment
£   
COST
At 1 October 2022
and 30 September 2023 168,060
DEPRECIATION
At 1 October 2022 108,785
Charge for year 22,530
At 30 September 2023 131,315
NET BOOK VALUE
At 30 September 2023 36,745
At 30 September 2022 59,275

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

14. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 October 2022
and 30 September 2023 505,003
NET BOOK VALUE
At 30 September 2023 505,003
At 30 September 2022 505,003


15. STOCKS

Group
2023 2022
£    £   
Stocks 3,674,189 4,533,779

All stock items are finished goods.

16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
£    £    £    £   
Trade debtors 1,270,847 1,377,734 - -
Amounts owed by group undertakings - - 60,375 -
Other debtors 94,034 59,389 3 3
Directors' loan accounts - 16,683 - -
Tax - 1,053 - -
Prepayments and accrued income 177,386 182,028 - -
1,542,267 1,636,887 60,378 3

17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
£    £    £    £   
Hire purchase contracts (see note 19) 5,630 5,630 - -
Trade creditors 804,634 818,670 - -
Amounts owed to group undertakings - - - 44,841
Corporation tax 174,317 157,503 33,851 34,537
Social security and other taxes 42,557 88,628 - -
VAT 270,399 290,439 - -
Other creditors 26,468 17,448 - -
Directors' current accounts 296,534 - 300,000 -
Accruals and deferred income 534,782 729,173 59,336 -
2,155,321 2,107,491 393,187 79,378

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
2023 2022
£    £   
Hire purchase contracts (see note 19) 1,407 7,036

19. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts
2023 2022
£    £   
Net obligations repayable:
Within one year 5,630 5,630
Between one and five years 1,407 7,036
7,037 12,666

Group
Non-cancellable operating leases
2023 2022
£    £   
Within one year 213,318 348,864
Between one and five years 387,344 484,430
In more than five years - 13,337
600,662 846,631

20. SECURED DEBTS

Hire purchase liabilities of £7,037 (2022: £12,666) are secured against the assets to which they relate.

21. PROVISIONS FOR LIABILITIES

Group Company
2023 2022 2023 2022
£    £    £    £   
Deferred tax 103,766 104,503 6,232 12,178

Group
Deferred
tax
£   
Balance at 1 October 2022 104,503
Accelerated capital allowances (737 )
Balance at 30 September 2023 103,766

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

21. PROVISIONS FOR LIABILITIES - continued

Company
Deferred
tax
£   
Balance at 1 October 2022 12,178
Accelerated Capital Allowances (5,946 )
Balance at 30 September 2023 6,232

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
25,000 A Ordinary £1 25,000 25,000
2 B Ordinary £1 2 2
1 C Ordinary £1 1 2
2 D Ordinary £1 2 2
1 E Ordinary £1 1 -
25,006 25,006

The B, C, D and E shares are non voting. In all other respects all classes of shares rank pari passu.

23. RESERVES

Group
Retained
earnings
£   

At 1 October 2022 6,407,003
Profit for the year 1,118,735
Dividends (487,115 )
At 30 September 2023 7,038,623

Company
Retained
earnings
£   

At 1 October 2022 489,066
Profit for the year 1,517,588
Dividends (487,115 )
At 30 September 2023 1,519,539


24. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

As at the year end the Group was owed £nil (2022; £16,683) by a director. There are no fixed repayment terms and no interest charged.

TILDENET HOLDINGS LIMITED (REGISTERED NUMBER: 10738316)

Notes to the Consolidated Financial Statements - continued
for the year ended 30 September 2023

25. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.