| REGISTERED NUMBER: 05151378 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Off Site Solutions (R T) Limited |
| REGISTERED NUMBER: 05151378 (England and Wales) |
| Group Strategic Report, |
| Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Off Site Solutions (R T) Limited |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 5 |
| Statement of Directors' Responsibilities | 6 |
| Report of the Independent Auditors | 7 |
| Consolidated Statement of Comprehensive Income | 10 |
| Consolidated Balance Sheet | 11 |
| Company Balance Sheet | 12 |
| Consolidated Statement of Changes in Equity | 13 |
| Company Statement of Changes in Equity | 14 |
| Consolidated Cash Flow Statement | 15 |
| Notes to the Consolidated Cash Flow Statement | 16 |
| Notes to the Consolidated Financial Statements | 17 |
| Off Site Solutions (R T) Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| SENIOR STATUTORY AUDITOR: | Michael Cook BSc FCA |
| AUDITORS: |
| Chartered Accountants |
| & Statutory Auditor |
| Stafford House |
| Blackbrook Park Avenue |
| Taunton |
| Somerset |
| TA1 2PX |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report of the company and the group for the year ended 31 December 2024. |
| BUSINESS REVIEW |
| The main activity of the business continues to be the manufacture of modular bathroom pods. |
| Despite a reduction in Turnover from £31m for the year ending 31st December 2023, to £27m for the year ending 31st December 2024, Operating Profit increased from £1.4m in FY2023 to £1.5m in FY2024. |
| Cost of Sales reduced during the period, delivering a near 15% improvement in the Gross Profit Margin, from 24.1% in FY2023 to 27.5% in FY2024. |
| After the challenges of recent years, 2024 was a further year of consolidation. Trading throughout 2023 and 2024 saw the availability of labour improving and the price of materials and utilities stabilizing which alongside numerous labour productivity, purchasing efficiency and cost control initiatives that were implemented during the year, resulted in noticeable, sustained, positive results. |
| Offsite Solutions' strategy to supply the UK construction industry with the broadest range of high-quality bathroom pods, at all price points, across all sectors, has proven resilient despite unprecedented economic turmoil and global events. |
| We finished the period in robust financial health with net assets of more than £4m. If interest rates and funding costs continue to decline and construction activity increase, Offsite Solutions will be well placed to benefit. Going forward we are confident of consolidating our market leading position, continued growth and improving financial performance. |
| Given the solid financial performance and the robust balance sheet, the Board of Directors have declared a dividend in March 2025 in the amount of £23.00 per Ordinary Share, at a total cost of £300,610 in respect of FY2024. |
| Key performance indicators: |
| 2024 | 2023 | 2022 |
| Pods sold | 6,620 | 7,427 | 6,318 |
| Sales | £27.1m | £31.1m | £27.7m |
| Operating profit/(loss) | £1.5m | £1.4m | £(1.9m | ) |
| FUTURE TRADING |
| We continue to see increased demand for our products particularly in the residential, build to rent, student accommodation, hotel and military accommodation sectors. Our quotebook stands at records levels, with over £400m of live projects requiring bathroom pods. |
| However, the lack of timely approvals under the Gateway 2 process is causing considerable delays to start on site dates throughout the construction industry. As a result, we have deliberately targeted projects that do not require to be submitted under the Gateway process and most of our projects for 2025 fall into this category. Following this strategic approach, we still expect to see turnover increase, compared to the previous year. |
| The build to rent and student accommodation sectors are particularly buoyant with all our major customers and clients having a high number of projects within their pipeline which will be commencing on site in 2025 and the following years. |
| The quality of our product and the service we offer continues to improve from an already high basis, and our customers and clients are noticing a significant and beneficial difference in using Offsite Solutions, compared to our competitors. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The principal risks and uncertainties for the company are related to activity levels in the UK construction sector, the continued uptake of modular and offsite construction, and the availability of labour and materials. |
| Market Risks |
| In advance of Brexit the company carried out a comprehensive review of its supply chain to understand and mitigate the potential risks that may occur in the period immediately following the UK exit from the EU. |
| This review proved useful in understanding areas of potential weakness in the supply chain which may have come under strain during the Covid-19 Pandemic and the Russian invasion of Ukraine. |
| The company has good visibility of projects for the next two years, we continue to develop good long-term relationships not only with the major UK contractors and developers, but also with the major material and component suppliers. We continue to consolidate our position as the leading bathroom pod supplier in the UK. |
| The company has always spread its risk by operating across most construction sub-sectors, product types and price points. In addition, progress continues with overseas markets where there is a high level of interest in our products and service offerings. This enables the company to be well placed to take advantage of opportunities that may exist in certain sectors and geographies, whilst also reducing risks associated with concentrated sector exposure. |
| Business Risk |
| The business is affected by a number of risks and uncertainties. |
| A large proportion of the company's sales relate to large construction projects which can be subject to delays. A number of these projects are dependent on public and private sector funding. |
| The company is focused on building relationships with all the major specifiers, contractors and developers. Within its production facilities the aim is to have a long-term flexible workforce that can react to differing levels of demand whilst improving health and safety and maintaining the quality of workmanship. |
| Price Risk, Credit Risk, Liquidity Risk and Cashflow Risk |
| The business' principal instruments are bank balances, trade debtors, trade creditors and finance lease agreements. The main purpose of these instruments is to finance the business operations. In respect of bank balances, the liquidity risk is managed by maintaining the continuity of funding and flexibility through the use of an invoice discounting loan at floating rates of interest. All of the business' cash balance are held in such a way that achieves a competitive rate of interest. |
| Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both age and credit limits. The company uses credit insurance to cover the debtor risk. The debtor amounts presented in the balance sheet are net of allowances for doubtful debts. |
| Trade creditors' liquidity risk is managed by ensuring sufficient funds are available to meet amounts due. |
| DEVELOPMENT AND PERFORMANCE |
| The company has reviewed production processes and invested in both its workforce and equipment during the year. We use a balance of well-trained and experienced employed and agency staff to manage high production periods and for absence cover. We monitor the employment patterns in the area to ensure that we offer a competitive pay structure and recognise in advance any local development which may affect our position in the employment market. |
| MATTERS OF STRATEGIC IMPORTANCE |
| The matters of most strategic importance are in maintaining our market reputation and the continued development of our products, employees, and facilities. We have a very good reputation within the UK market and work closely with the major UK building contractors and developers. The improvement in quality is of great importance in maintaining the confidence that our customers have in our products and we therefore continue to review and invest in quality improvement processes and equipment. |
| During the year the group completed a multi-year leasehold agreement for an additional site which provides opportunity for further improvements in our footprint and has enabled us to be more efficient in our product movement. The improvement in the current facilities both as a working environment and to maximise efficiency are in our three-year strategic plan. |
| During the year the company has been audited on several occasions by companies including; Achilles, Constructionline, Considerate Contractors as well as multiple main contractors. The company has consistently performed extremely well in these audits with considerably higher scores than our competitors which validates the investment made in its people, products, and processes. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| FUTURE DEVELOPMENT |
| The company aims to consolidate its position as the leading supplier of high-quality modular bathroom pods in the UK. The company is well positioned to both increase turnover and market share over forthcoming years, whilst achieving a robust pre-tax profit position. |
| The board believes that the company's strategy together with its market position and experienced management team will continue to deliver successful business performance going forward. |
| ON BEHALF OF THE BOARD: |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of the manufacture and distribution of pre- assembled bathroom pods. |
| DIVIDENDS |
| No dividends will be distributed for the year ended 31 December 2024. |
| A dividend has been declared for £23 per ordinary share on 21 March 2025 in respect of the 2024 financial year. |
| RESEARCH AND DEVELOPMENT |
| The company continued to undertake research and development during the year and expects to incur further expenditure in the coming year. The company has a healthy pipeline of new products that will support sales growth in the years ahead. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| DISABLED PERSONS |
| Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees. |
| EMPLOYEE INVOLVEMENT |
| The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests. |
| Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance. |
| DISCLOSURE IN THE STRATEGIC REPORT |
| The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principal risks and uncertainties, and future developments. |
| 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. |
| AUDITORS |
| The auditors, A C Mole LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Statement of Directors' Responsibilities |
| for the Year Ended 31 December 2024 |
| 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. |
| Report of the Independent Auditors to the Members of |
| Off Site Solutions (R T) Limited |
| Opinion |
| We have audited the financial statements of Off Site Solutions (R T) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 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 31 December 2024 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, the Report of the Directors and the Statement of Directors' Responsibilities, 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. |
| 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. |
| Report of the Independent Auditors to the Members of |
| Off Site Solutions (R T) Limited |
| Responsibilities of directors |
| As explained more fully in the Statement of Directors' Responsibilities set out on page six, 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: |
| Identifying and assessing potential risks of material misstatement due to irregularities |
| We considered the following when identifying and assessing risks of material misstatement due to irregularities, including fraud and non compliance with laws and regulations; |
| - the legal and regulatory framework in which the business operates |
| - the nature of the industry in which the business operates |
| - the control environment and controls established to mitigate such risks |
| - the results of our enquiries of management about their identification and assessment of risks of irregularities |
| - discussions within the audit engagement team about where fraud might occur |
| - the incentives for fraud. |
| Laws and regulations which are considered to be significant to the entity include those relating to health and safety, the requirements of financial reporting framework FRS102, the Companies Act 2006 and UK tax legislation. In addition we considered other laws and regulations which may not directly impact the financial statements but may impact on the operation of the company. |
| As a result of these procedures we concluded that the greatest potential for material misstatements due to fraud arose in respect of revenue recognition. In accordance with International Auditing Standards we also concluded that a risk in relation to the potential for management override of controls existed. |
| Audit responses to the risks identified |
| We undertook audit procedures to respond to the risks identified, and designed our audit testing to respond to these risks. The additional procedures we undertook included the following: |
| - Gaining an understanding of the company's procedures for ensuring compliance with laws and regulations |
| - Additional substantive testing of sales, ensuring that transactions arose from source documentation and applications, and that year end debtors are being paid through cash after date to ensure that sales are valid and cut off is correct |
| - Testing the appropriateness of journal entries and other adjustments |
| - Considering whether accounting estimates were indicative of potential bias |
| - Considering any transactions which arose outside the normal course of business |
| - Making enquiries of management. |
| We also communicated relevant laws and regulations and potential fraud risks to all engagement team members and remained alert to any indicators of fraud or non compliance with laws and regulations throughout the audit. |
| 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 |
| Off Site Solutions (R T) 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. |
| for and on behalf of |
| Chartered Accountants |
| & Statutory Auditor |
| Stafford House |
| Blackbrook Park Avenue |
| Taunton |
| Somerset |
| TA1 2PX |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Consolidated Statement of Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| TURNOVER | 5 | 27,146,825 | 31,140,577 |
| Cost of sales | 19,692,616 | 23,638,721 |
| GROSS PROFIT | 7,454,209 | 7,501,856 |
| Distribution costs | 678,558 | 856,489 |
| Administrative expenses | 5,234,200 | 5,220,166 |
| 5,912,758 | 6,076,655 |
| OPERATING PROFIT | 8 | 1,541,451 | 1,425,201 |
| Interest receivable and similar income | 14,291 | - |
| 1,555,742 | 1,425,201 |
| Amounts written off investments | 9 | 21,281 | - |
| 1,534,461 | 1,425,201 |
| Interest payable and similar expenses | 10 | 217,656 | 332,417 |
| PROFIT BEFORE TAXATION | 1,316,805 | 1,092,784 |
| Tax on profit | 11 | 249,639 | 220,391 |
| PROFIT FOR THE FINANCIAL YEAR |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
1,067,166 |
872,393 |
| Profit attributable to: |
| Owners of the parent | 1,067,166 | 872,393 |
| Total comprehensive income attributable to: |
| Owners of the parent | 1,067,166 | 872,393 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Consolidated Balance Sheet |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 13 | - | 21,281 |
| Tangible assets | 14 | 1,220,486 | 1,356,578 |
| Investments | 15 | - | - |
| 1,220,486 | 1,377,859 |
| CURRENT ASSETS |
| Stocks | 16 | 2,104,390 | 2,028,352 |
| Debtors | 17 | 5,350,093 | 9,848,289 |
| Cash at bank and in hand | 1,773,825 | 806,032 |
| 9,228,308 | 12,682,673 |
| CREDITORS |
| Amounts falling due within one year | 18 | 6,153,021 | 10,917,005 |
| NET CURRENT ASSETS | 3,075,287 | 1,765,668 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
4,295,773 |
3,143,527 |
| CREDITORS |
| Amounts falling due after more than one year |
19 |
(94,026 |
) |
(171,868 |
) |
| DEFERRED TAX | 23 | (162,922 | ) | - |
| NET ASSETS | 4,038,825 | 2,971,659 |
| CAPITAL AND RESERVES |
| Called up share capital | 24 | 1,843,070 | 1,843,070 |
| Retained earnings | 25 | 2,195,755 | 1,128,589 |
| SHAREHOLDERS' FUNDS | 4,038,825 | 2,971,659 |
| The financial statements were approved by the Board of Directors and authorised for issue on 7 April 2025 and were signed on its behalf by: |
| R J B Tonkinson - Director |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Company Balance Sheet |
| 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 13 |
| Tangible assets | 14 |
| Investments | 15 |
| CURRENT ASSETS |
| Stocks | 16 |
| Debtors | 17 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 18 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
19 |
( |
) |
( |
) |
| DEFERRED TAX | 23 | ( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 24 |
| Retained earnings | 25 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 1,045,427 | 876,606 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 January 2023 | 1,843,070 | 256,196 | 2,099,266 |
| Changes in equity |
| Total comprehensive income | - | 872,393 | 872,393 |
| Balance at 31 December 2023 | 1,843,070 | 1,128,589 | 2,971,659 |
| Changes in equity |
| Total comprehensive income | - | 1,067,166 | 1,067,166 |
| Balance at 31 December 2024 | 1,843,070 | 2,195,755 | 4,038,825 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Total comprehensive income | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Cumulative amortisation of original goodwill on acquisition |
- |
(212,823 |
) |
(212,823 |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 6,501,369 | 64,442 |
| Interest paid | (205,121 | ) | (313,869 | ) |
| Interest element of hire purchase payments paid |
(12,535 |
) |
(18,548 |
) |
| Tax repaid | - | 583,067 |
| Net cash from operating activities | 6,283,713 | 315,092 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (362,921 | ) | (279,762 | ) |
| Sale of intangible fixed assets | 21,281 | - |
| Sale of tangible fixed assets | 40,694 | 2,167 |
| Interest received | 14,291 | - |
| Net cash from investing activities | (286,655 | ) | (277,595 | ) |
| Cash flows from financing activities |
| New loans in year | - | 262,029 |
| Loan repayments in year | (649,467 | ) | (650,468 | ) |
| Capital repayments in year | (94,139 | ) | (67,540 | ) |
| Net movement on invoice discounting | (4,285,659 | ) | 676,047 |
| Net cash from financing activities | (5,029,265 | ) | 220,068 |
| Increase in cash and cash equivalents | 967,793 | 257,565 |
| Cash and cash equivalents at beginning of year |
2 |
806,032 |
548,467 |
| Cash and cash equivalents at end of year | 2 | 1,773,825 | 806,032 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2024 | 2023 |
| £ | £ |
| Profit before taxation | 1,316,805 | 1,092,784 |
| Depreciation charges | 460,319 | 437,185 |
| Profit on disposal of fixed assets | (2,000 | ) | (2,167 | ) |
| Amortisation | - | 93,388 |
| Finance costs | 217,656 | 332,417 |
| Finance income | (14,291 | ) | - |
| 1,978,489 | 1,953,607 |
| (Increase)/decrease in stocks | (76,038 | ) | 1,531,760 |
| Decrease/(increase) in trade and other debtors | 4,431,655 | (1,204,647 | ) |
| Increase/(decrease) in trade and other creditors | 167,263 | (2,216,278 | ) |
| Cash generated from operations | 6,501,369 | 64,442 |
| 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 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 1,773,825 | 806,032 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 806,032 | 548,467 |
| 3. | ANALYSIS OF CHANGES IN NET (DEBT)/FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 806,032 | 967,793 | 1,773,825 |
| 806,032 | 967,793 | 1,773,825 |
| Debt |
| Finance leases | (230,766 | ) | 94,139 | (136,627 | ) |
| Debts falling due within 1 year | (6,390,793 | ) | 4,899,709 | (1,491,084 | ) |
| Debts falling due after 1 year | (35,417 | ) | 35,417 | - |
| (6,656,976 | ) | 5,029,265 | (1,627,711 | ) |
| Total | (5,850,944 | ) | 5,997,058 | 146,114 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Off Site Solutions (R T) Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| The company's and the group's principal activity and nature of operations are disclosed in the Report of the Directors. |
| 2. | STATEMENT OF COMPLIANCE |
| 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. |
| 3. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Going Concern |
| The group meets its day-to-day working capital requirements through an invoice financing facility to supplement cash reserves in managing the group's working capital requirements. The group forecasts and projections, taking account of possible changes in trading conditions, show the group should be able to operate within its current bank facilities and borrowings. |
| The directors therefore continue to adopt the going concern basis in preparing the financial statements. |
| Financial Reporting Standard 102 - company reduced disclosure exemptions |
| The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements: |
| - | Section 7 'Statement of Cash Flows' - Presentation of a statement of cash flow and related notes and disclosures; |
| - | Section 33.7 'Related Party Disclosures' - Compensation for key management personnel. |
| Basis of consolidation |
| The consolidated financial statements incorporate those of Off Site Solutions (R T) Limited and all of its subsidiaries (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits) drawn up to 31 December 2024. No profit and loss account is presented for the company as permitted by section 408 of the Companies Act 2006 |
| Subsidiaries are consolidated from the date of their acquisition, being the date on which the group obtains control and continue to be consolidated until the date that such control ceases. |
| In the company financial statements investments in subsidiaries are accounted for at cost less impairment. |
| Related party exemption |
| The Group and 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. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Turnover |
| Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. |
| Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This may be upon shipment or when the product is completed and ready for delivery, based on specific contract terms. |
| Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered. |
| Intangible fixed assets - goodwill |
| Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years. |
| For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit. |
| Intangible assets other than goodwill |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any 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. |
| Tangible fixed assets |
| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. |
| Leasehold improvements | Straight line over 5 - 20 years |
| Plant and machinery | Straight line over 5 years |
| Office equipment | Straight line over 4 years |
| Motor vehicles | Straight line over 4 years |
| Moulds and patterns | Straight line over 5 or 10 years |
| Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses. |
| 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. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving stocks. Cost includes all direct costs and an appropriate portion of fixed and variable overheads. |
| Net realisable value is based on the estimated sales price, after allowing for all further costs of completion and disposal. |
| Work in progress is calculated by reference to the standard cost of a completed pod less the estimated amount not completed. |
| 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. |
| Financial instruments |
| The group has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments. |
| Financial instruments are recognised when the group becomes party to the contractual provisions of the instrument. |
| Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. |
| Basic financial assets |
| Basic financial assets, which include trade and other debtors, amounts owed by group undertakings 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 financial asset is measured at the present value of the future receipts discounted at a market rate of interest. |
| Impairment of financial assets |
| Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date. |
| Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss. |
| If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss. |
| Derecognition of financial assets |
| Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party. |
| Classification of financial liabilities |
| Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities. |
| Basic financial liabilities |
| Basic financial liabilities, including trade and other creditors, bank loans and amounts owed to fellow group companies 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. |
| Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Financial instruments (continued) |
| Derecognition of financial liabilities |
| Financial liabilities are derecognised when, and only when, the group's contractual obligations are discharged, cancelled, or they expire. |
| Equity instruments |
| Equity instruments issued by the group are recorded at the fair value of proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group. |
| 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. |
| Research and development |
| Expenditure on research and development is written off in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| 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. |
| Hire purchase and leasing |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period using the sum of digits method. The capital element of the future payments is treated as a liability. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY |
| In the application of the group's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. |
| The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. |
| Valuation of work in progress |
| Management make an estimation of completion in arriving at the valuation of work in progress. |
| Contract accruals |
| Following completion of pod builds and recognition of income, an accrual for potential rectification and final defects is estimated and accrued. The final sign off of pods can take some time due to the length of build schedules of customers resulting in a material accrual which has estimation uncertainty. |
| 5. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| An analysis of turnover by class of business is given below: |
| 2024 | 2023 |
| £ | £ |
| Sale of goods | 27,067,718 | 31,106,911 |
| Sale of services | 79,107 | 33,666 |
| 27,146,825 | 31,140,577 |
| An analysis of turnover by geographical market is given below: |
| 2024 | 2023 |
| £ | £ |
| United Kingdom | 27,146,825 | 31,140,577 |
| 27,146,825 | 31,140,577 |
| 6. | EMPLOYEES AND DIRECTORS |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 8,123,760 | 8,532,635 |
| Social security costs | 795,648 | 800,387 |
| Other pension costs | 360,108 | 355,059 |
| 9,279,516 | 9,688,081 |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Production | 200 | 231 |
| Administrative | 57 | 58 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | DIRECTORS' REMUNERATION |
| Directors' remuneration |
| 2024 | 2023 |
| £ | £ |
| Remuneration for qualifying services | 265,225 | 266,139 |
| Company pension contributions to defined contribution schemes | 30,713 | 25,506 |
| 295,938 | 291,645 |
| Remuneration disclosed above includes the following amounts paid to the highest paid director: |
| 2024 | 2023 |
| £ | £ |
| Remuneration for qualifying services | 111,223 | 109,945 |
| Company pension contributions to defined contribution schemes | 10,395 | 9,272 |
| The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3). |
| Key management compensation |
| Key management includes the directors and members of senior management. The compensation paid to key management for employee services totalled £667,499 (2023 - £625,091). |
| 8. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 2024 | 2023 |
| £ | £ |
| Depreciation - owned assets | 460,318 | 437,185 |
| Profit on disposal of fixed assets | (2,000 | ) | (2,167 | ) |
| Goodwill amortisation | - | 42,565 |
| Development costs amortisation | - | 8,048 |
| Computer software amortisation | - | 42,775 |
| Auditors remuneration | 29,500 | 29,500 |
| Operating lease charges | 867,777 | 845,448 |
| 9. | AMOUNTS WRITTEN OFF INVESTMENTS |
| 2024 | 2023 |
| £ | £ |
| Amounts written off investments | 21,281 | - |
| 10. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2024 | 2023 |
| £ | £ |
| Bank interest | 3,075 | 8,027 |
| Other interest | 202,046 | 305,842 |
| Hire purchase | 12,535 | 18,548 |
| 217,656 | 332,417 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 11. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 2024 | 2023 |
| £ | £ |
| Current tax: |
| UK corporation tax | 20,176 | - |
| Deferred tax | 229,463 | 220,391 |
| Tax on profit | 249,639 | 220,391 |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2024 | 2023 |
| £ | £ |
| Profit before tax | 1,316,805 | 1,092,784 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 25 %) |
329,201 |
273,196 |
| Effects of: |
| Expenses not deductible for tax purposes | 802 | 5,642 |
| Capital allowances in excess of depreciation | - | (1,061 | ) |
| Depreciation in excess of capital allowances | 343 | - |
| Research and development tax credit | (89,997 | ) | (72,078 | ) |
| Adjustment in respect of tax rate change | - | 14,692 |
| Amount written off investments | 5,321 | - |
| Deferred tax adjustments in respect of prior years | 3,969 | - |
| Total tax charge | 249,639 | 220,391 |
| 12. | INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME |
| As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements. |
| 13. | INTANGIBLE FIXED ASSETS |
| Group |
| Development | Computer |
| Goodwill | costs | software | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 | 212,823 | 32,151 | 222,334 | 467,308 |
| Disposals | (212,823 | ) | (32,151 | ) | (222,334 | ) | (467,308 | ) |
| At 31 December 2024 | - | - | - | - |
| AMORTISATION |
| At 1 January 2024 | 191,542 | 32,151 | 222,334 | 446,027 |
| Eliminated on disposal | (191,542 | ) | (32,151 | ) | (222,334 | ) | (446,027 | ) |
| At 31 December 2024 | - | - | - | - |
| NET BOOK VALUE |
| At 31 December 2024 | - | - | - | - |
| At 31 December 2023 | 21,281 | - | - | 21,281 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 13. | INTANGIBLE FIXED ASSETS - continued |
| Group |
| Goodwill represents the excess cost of the investment over the net assets purchased. This is deemed to reflect the value of the entity's brand name, supplier relations and efficiencies from economies of scale. These elements have not been split out from goodwill on the basis that they are not legally separable and identifiable. |
| Company |
| Development | Computer |
| costs | software | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Disposals | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| AMORTISATION |
| At 1 January 2024 |
| Eliminated on disposal | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| The amortisation of the intangible fixed assets is included in the statement of comprehensive income within administrative expenses |
| 14. | TANGIBLE FIXED ASSETS |
| Group |
| Leasehold | Plant and | Office |
| improvements | machinery | Equipment |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 721,601 | 1,499,331 | 222,204 |
| Additions | 81,042 | 264,623 | 7,047 |
| Disposals | (34,054 | ) | (148,709 | ) | (28,782 | ) |
| At 31 December 2024 | 768,589 | 1,615,245 | 200,469 |
| DEPRECIATION |
| At 1 January 2024 | 486,141 | 1,267,786 | 212,556 |
| Charge for year | 32,581 | 94,576 | 6,964 |
| Eliminated on disposal | (31,040 | ) | (113,028 | ) | (28,782 | ) |
| At 31 December 2024 | 487,682 | 1,249,334 | 190,738 |
| NET BOOK VALUE |
| At 31 December 2024 | 280,907 | 365,911 | 9,731 |
| At 31 December 2023 | 235,460 | 231,545 | 9,648 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 14. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Moulds |
| Motor | and |
| vehicles | patterns | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 398,498 | 2,080,424 | 4,922,058 |
| Additions | 10,209 | - | 362,921 |
| Disposals | - | (741,641 | ) | (953,186 | ) |
| At 31 December 2024 | 408,707 | 1,338,783 | 4,331,793 |
| DEPRECIATION |
| At 1 January 2024 | 140,884 | 1,458,113 | 3,565,480 |
| Charge for year | 72,141 | 254,056 | 460,318 |
| Eliminated on disposal | - | (741,641 | ) | (914,491 | ) |
| At 31 December 2024 | 213,025 | 970,528 | 3,111,307 |
| NET BOOK VALUE |
| At 31 December 2024 | 195,682 | 368,255 | 1,220,486 |
| At 31 December 2023 | 257,614 | 622,311 | 1,356,578 |
| The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases: |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Plant & machinery | - | - | - | - |
| Motor vehicles | 188,026 | 256,781 | 188,026 | 256,781 |
| 188,026 | 256,781 | 188,026 | 256,781 |
| Depreciation charge for the year in respect of assets held under finance leases |
68,754 |
85,937 |
68,754 |
85,937 |
| Company |
| Leasehold | Plant and | Office |
| improvements | machinery | Equipment |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 14. | TANGIBLE FIXED ASSETS - continued |
| Company |
| Moulds |
| Motor | and |
| vehicles | patterns | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| 15. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| Impairments | ( |
) |
| Reversal of impairments |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 15. | FIXED ASSET INVESTMENTS - continued |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: England |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 | 2023 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| The trading subsidiary, HiWater Limited, has taken the exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies. The company has given a parent guarantee under section 479C of the Companies Act 2006 for the year to 31 December 2024. The registered number of HiWater Limited is 10700748. |
| Registered office: England |
| Nature of business: |
| % |
| Class of shares: | holding |
| 2024 | 2023 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| The trading subsidiary, Taylor & Kilduff Ltd, has taken the exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies. The company has given a parent guarantee under section 479C of the Companies Act 2006 for the year to 31 December 2024. The registered number of Taylor & Kilduff Ltd is 07156389. |
| The company also owns 100% of the issued share capital of the following companies, all of which are dormant: |
Name of undertaking | Country of registration | Interest held | Class |
| Off Site Solutions (CI) Limited | England | 100.00% | Ordinary |
| Off Site Solutions (GRP) Limited | England | 100.00% | Ordinary |
| Off Site Solutions Limited | England | 100.00% | Ordinary |
| Highwater Bathrooms Limited (formerly HiWater Limited) | England | 100.00% | Ordinary |
| The registered office of all subsidiaries is Polybeam House, Hoopers Close, Isleport Business Park, Highbridge, Somerset, TA9 4JU. |
| 16. | STOCKS |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Raw materials and consumables | 1,739,365 | 1,667,003 |
| Work-in-progress | 365,025 | 361,349 |
| 2,104,390 | 2,028,352 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 17. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade debtors | 4,298,646 | 8,807,987 |
| Other debtors | 6,099 | 3,317 |
| Related party loans | 223,792 | 203,538 | 223,792 | 203,538 |
| Deferred tax asset | - | 66,541 | - | 61,469 |
| Prepayments and accrued income | 821,556 | 766,906 |
| 5,350,093 | 9,848,289 |
| Deferred tax asset |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Accelerated capital allowances | - | (210,865 | ) | ( |
) |
| Tax losses carried forward | - | 260,845 |
| Other timing differences | - | 16,561 | - | 16,306 |
| - | 66,541 |
| Included within debtors is £2,847,450 (2023 - £7,202,134) of trade debtors which secure the invoice discounting facility. |
| 18. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 20) | 1,491,084 | 6,390,793 |
| Hire purchase contracts (see note 21) | 42,601 | 94,315 |
| Trade creditors | 2,939,032 | 2,850,844 |
| Amounts owed to group undertakings | - | - |
| Corporation tax | 20,176 | - |
| Social security and other taxes | 200,263 | 218,222 |
| VAT | 332,116 | 310,958 | 306,796 | 288,360 |
| Other creditors | 76,593 | 85,071 |
| Accruals and deferred income | 1,051,156 | 966,802 |
| 6,153,021 | 10,917,005 |
| 19. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans (see note 20) | - | 35,417 |
| Hire purchase contracts (see note 21) | 94,026 | 136,451 |
| 94,026 | 171,868 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 20. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | - | 25,000 |
| Invoice discounting | 1,377,084 | 5,662,743 | 1,377,084 | 5,662,743 |
| Related party loans | 114,000 | 703,050 | 297,150 | 703,050 |
| 1,491,084 | 6,390,793 |
| Amounts falling due between one and two | years: |
| Bank loans - 1-2 years | - | 35,417 |
| Included in bank loans was a Coronavirus Business Interruption Loan drawn down in May 2020 by members of the group of £125,000. The loan was subject to interest of 2.8% plus base rate and was repayable in equal monthly instalments over 6 years. The loan was fully repaid on 11 September 2024. |
| The company has provided a fixed and floating charge over the assets of the company to secure the invoice discounting facility. The facility was set up in December 2019 and is repayable on demand. The average rate of interest is 1.85% plus base (2023 - 1.85% plus base). |
| 21. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase contracts |
| 2024 | 2023 |
| £ | £ |
| Gross obligations repayable: |
| Within one year | 61,188 | 111,224 |
| Between one and five years | 110,938 | 155,332 |
| 172,126 | 266,556 |
| Finance charges repayable: |
| Within one year | 18,587 | 16,909 |
| Between one and five years | 16,912 | 18,881 |
| 35,499 | 35,790 |
| Net obligations repayable: |
| Within one year | 42,601 | 94,315 |
| Between one and five years | 94,026 | 136,451 |
| 136,627 | 230,766 |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 21. | LEASING AGREEMENTS - continued |
| Company |
| Hire purchase contracts |
| 2024 | 2023 |
| £ | £ |
| Gross obligations repayable: |
| Within one year |
| Between one and five years |
| Finance charges repayable: |
| Within one year |
| Between one and five years |
| Net obligations repayable: |
| Within one year |
| Between one and five years |
| Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. |
| As at the year end date the group and company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows: |
| Group |
| Non-cancellable operating | leases |
| 2024 | 2023 |
| £ | £ |
| Within one year | 980,200 | 809,167 |
| Between one and five years | 3,011,438 | 2,682,975 |
| In more than five years | 3,855,833 | 1,972,500 |
| 7,847,471 | 5,464,642 |
| Company |
| Non-cancellable operating | leases |
| 2024 | 2023 |
| £ | £ |
| Within one year |
| Between one and five years |
| In more than five years |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 22. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Hire purchase contracts | 136,627 | 230,766 | 136,627 | 230,766 |
| Invoice discounting (note 20) | 1,377,084 | 5,662,743 | 1,377,084 | 5,662,743 |
| Related party loan (note 26) | - | 703,050 | - | 703,050 |
| 1,513,711 | 6,596,559 |
| Amounts due under hire purchase contracts are secured upon the assets to which they relate. The invoicing discounting facility is secured over trade debtors of the company and the related party loan is secured by a fixed and floating charge over the assets of the company. |
| 23. | DEFERRED TAX |
| Group |
| £ |
| Balance at 1 January 2024 | (66,541 | ) |
| Charge to Statement of Comprehensive Income during year | 229,463 |
| Balance at 31 December 2024 | 162,922 |
| Company |
| £ |
| Balance at 1 January 2024 | (61,469 | ) |
| Charge to Statement of Comprehensive Income during year | 224,391 |
| Balance at 31 December 2024 | 162,922 |
| The Group balance is analysed as follows: |
| 2024 | 2023 |
| £ | £ |
| Accelerated capital allowances | 171,575 | 210,865 |
| Tax losses carried forward (asset) | - | (260,845 | ) |
| Other short term timing differences | (8,653 | ) | (16,561 | ) |
| Deferred tax liability/(asset) | 162,922 | (66,541 | ) |
| The accelerated capital allowances liability is expected to be reversed over the life of the related assets. |
| 24. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2024 | 2023 |
| value: | £ | £ |
| Ordinary Shares | 1 | 13,070 | 13,070 |
| B Ordinary Shares | 1 | 1,830,000 | 1,830,000 |
| 1,843,070 | 1,843,070 |
| The rights attached to the classes of shares are disclosed in the Articles of Association which can be obtained from Companies House. |
| Ordinary shares are voting shares with rights to dividends and 'B' Ordinary shares are non-voting. The Ordinary shares and the B Ordinary shares rank pari passu with regards to dividends save that the directors (or the company by Ordinary Resolution) may resolve to declare a dividend on one share class, as at varying amounts, to the exclusion of the other share class. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 25. | RESERVES |
| Group |
| Retained |
| earnings |
| £ |
| At 1 January 2024 | 1,128,589 |
| Profit for the year | 1,067,166 |
| At 31 December 2024 | 2,195,755 |
| Company |
| Retained |
| earnings |
| £ |
| At 1 January 2024 |
| Profit for the year |
| Cumulative amortisation of original goodwill on acquisition |
(212,823 |
) |
| At 31 December 2024 |
| 26. | RELATED PARTY DISCLOSURES |
| Transactions with related parties |
| During the year, sales of £998 (2023 - £119,576) were made to R J Tonkinson, a director of the company. The outstanding balance at the year end was £nil (2023 - £nil). |
| During the year, purchases of £6,556 (2023 - £36,853) were made from, and sales of £3,844 (2023 - £11,196) were made to the Deanestor Limited group of companies, a group under common control. At the year end, a balance of £223,792 (2023 - £189,045) was due from Deanestor Limited. |
| During the year, purchases of £560,786 (2023 - £323,435) were made from Dentalstyle Limited, a company under common control. At the year end, a balance of £nil (2023 - £39,532) was due to Dentalstyle Limited. |
| During the year, rental payments and purchases totalling £586,231 (2023 - £495,000) were made to Ryton Estates Limited, a Guernsey registered company in which Mrs J O Tonkinson is the ultimate controlling party. The balance outstanding at the year end due to Ryton Estates Limited was £114,000 (2023 - £147,000). |
| During the year, consultancy fees and other trade balances totalling £231,761 (2023 - £27,860) were paid to Bridgecroft Limited, a company whose directors and shareholders are J A M E Stephens, W A Tonkinson and R J Tonkinson. A balance of £nil (2023 - £225,841) was payable to Bridgecroft Limited at the year end. |
| During the year, interest of £25,889 (2023 - £76,818) was charged by Selwood Holdings Ltd, a Guernsey registered company in which Mrs J O Tonkinson is the ultimate controlling party. The outstanding balance at the year end was £nil (2023 - £nil). |
| Loans and Facilities with related parties |
| During 2018, the company entered into a loan facility agreement with Selwood Holdings Ltd. During the year the company drew down £nil (2023 - £nil). The company repaid £276,183 (2023 - £500,000) during the year. Interest was charged at 5% over the Bank of England base rate on this balance, totalling £nil (2023 - £60,555), with £nil (2023 - £26,183) of interest unpaid at the year end. The outstanding balance at the year end was £nil (2023 - £276,183) including accrued interest. |
| Off Site Solutions (R T) Limited (Registered number: 05151378) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 27. | ULTIMATE CONTROLLING PARTY |
| Portland Holdings Limited, a company registered in Guernsey, purchased all of the Off Site Solutions (RT) Limited ordinary share capital on 21 December 2015 and is therefore considered to be the ultimate parent undertaking. The registered office of Portland Holdings Limited is Les Echelons Court, Les Echelons, St Peter Port, Guernsey, GY1 1AR. The ultimate controlling party is Mrs J O Tonkinson due to her controlling interest in Portland Holdings Limited. |