Caseware UK (AP4) 2024.0.164 2024.0.164 2024-08-312024-08-312024-08-3102023-09-01falseProvision of scaffolding0falsefalsefalse 08318163 2023-09-01 2024-08-31 08318163 2022-09-01 2023-08-31 08318163 2024-08-31 08318163 2023-08-31 08318163 2022-09-01 08318163 c:Director1 2023-09-01 2024-08-31 08318163 c:Director2 2023-09-01 2024-08-31 08318163 c:Director3 2023-09-01 2024-08-31 08318163 c:RegisteredOffice 2023-09-01 2024-08-31 08318163 d:Buildings 2023-09-01 2024-08-31 08318163 d:PlantMachinery 2023-09-01 2024-08-31 08318163 d:MotorVehicles 2023-09-01 2024-08-31 08318163 d:FurnitureFittings 2023-09-01 2024-08-31 08318163 d:ComputerEquipment 2023-09-01 2024-08-31 08318163 d:OtherPropertyPlantEquipment 2023-09-01 2024-08-31 08318163 d:Goodwill 2023-09-01 2024-08-31 08318163 d:CurrentFinancialInstruments 2024-08-31 08318163 d:CurrentFinancialInstruments 2023-08-31 08318163 d:CurrentFinancialInstruments d:WithinOneYear 2024-08-31 08318163 d:CurrentFinancialInstruments d:WithinOneYear 2023-08-31 08318163 d:ShareCapital 2023-09-01 2024-08-31 08318163 d:ShareCapital 2024-08-31 08318163 d:ShareCapital 2022-09-01 2023-08-31 08318163 d:ShareCapital 2023-08-31 08318163 d:ShareCapital 2022-09-01 08318163 d:SharePremium 2023-09-01 2024-08-31 08318163 d:RetainedEarningsAccumulatedLosses 2023-09-01 2024-08-31 08318163 d:RetainedEarningsAccumulatedLosses 2024-08-31 08318163 d:RetainedEarningsAccumulatedLosses 2022-09-01 2023-08-31 08318163 d:RetainedEarningsAccumulatedLosses 2023-08-31 08318163 d:RetainedEarningsAccumulatedLosses 2022-09-01 08318163 c:OrdinaryShareClass1 2023-09-01 2024-08-31 08318163 c:OrdinaryShareClass1 2024-08-31 08318163 c:OrdinaryShareClass1 2023-08-31 08318163 c:FRS102 2023-09-01 2024-08-31 08318163 c:Audited 2023-09-01 2024-08-31 08318163 c:FullAccounts 2023-09-01 2024-08-31 08318163 c:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 08318163 d:Subsidiary1 2023-09-01 2024-08-31 08318163 d:Subsidiary1 1 2023-09-01 2024-08-31 08318163 d:Subsidiary2 2023-09-01 2024-08-31 08318163 d:Subsidiary2 1 2023-09-01 2024-08-31 08318163 d:Subsidiary3 2023-09-01 2024-08-31 08318163 d:Subsidiary3 1 2023-09-01 2024-08-31 08318163 d:Subsidiary4 2023-09-01 2024-08-31 08318163 d:Subsidiary4 1 2023-09-01 2024-08-31 08318163 d:Subsidiary5 2023-09-01 2024-08-31 08318163 d:Subsidiary5 1 2023-09-01 2024-08-31 08318163 c:Consolidated 2024-08-31 08318163 c:ConsolidatedGroupCompanyAccounts 2023-09-01 2024-08-31 08318163 6 2023-09-01 2024-08-31 08318163 e:PoundSterling 2023-09-01 2024-08-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 08318163









PHD ACCESS LTD









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 AUGUST 2024

 
PHD ACCESS LTD
 
 
COMPANY INFORMATION


Directors
J T Dwyer 
D F Dwyer 
S W Dwyer 




Registered number
08318163



Registered office
54 Oxford Road
Denham

Uxbridge

Middlesex

UB9 4DN




Independent auditor
Hillier Hopkins LLP
Chartered Accountants & Statutory Auditor

Radius House

51 Clarendon Road

Watford

Herts

WD17 1HP





 
PHD ACCESS LTD
 

CONTENTS



Page
Group strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 10
Consolidated statement of comprehensive income
11
Consolidated balance sheet
12 - 13
Company balance sheet
14
Consolidated statement of changes in equity
15
Company statement of changes in equity
16
Consolidated statement of cash flows
17
Consolidated analysis of net debt
18
Notes to the financial statements
19 - 39


 
PHD ACCESS LTD
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2024

Introduction
 
The directors present their strategic report and financial statements for year ended 30th August 2024.
The principal activities of the Group continue to be the provision of specialist temporary access and logistical solutions in support of the construction, industrial, pharmaceutical and infrastructure sectors across the UK.
Business Review
The wider construction market has stabilised somewhat from cost inflation and reduced new starts, including wage and material inflation as well as tightening market conditions owing to increased borrowing costs. Nonetheless the business has continued to secure a strong pipeline of future works, strengthened and deleveraged balance sheet. The management has continued to guide the company towards an improved balance sheet and liquidity position – there is a noted improvement in the equity of the business. Managements’ proactive engagement with our Clients and supply chain has improved the operating position and PHD have benefited from a strong balance sheet and substantial plant in hand.
Turnover reduced slightly from £28,303,154 in 2023 to £27,173,745 in 2024 which also impacted profit levels, a reduction to £1,274,930 before tax from £1,978,990 - this met the boards expectations. The directors are satisfied with the results particularly in light of the fiscal and diminished macro environment. The directors exercising their fiscal duties have endeavoured to strengthen the balance sheet and this is represented by an increase in net assets and coupled with improving the debt-to-equity position. The directors are satisfied with the results but continue to focus our efforts on the future of the business and our people as we and the industry return to normal activity levels. The directors did not recommend a dividend in the period to sustain the strength of the balance sheet.
PHD have continued to serve our heritage, industrial, defence, and commercial clients, repositioning our combined offering.
The above trading results should be noted in the context of extra-ordinary non-recurring expenses incurred by the group.
Extraordinary matters:-
The Board instigated several wholesale changes within the financial year to derive long-term stability and future for the group of companies. The consolidation of group companies and premises is on track, with planning permission being secured for our operating storage facility, with a goal to begin delivering scaffold training centre from the premises acquired. The group has purchased a fleet of vehicles to operate PHD’s own vehicles deriving operational efficiency. 
PHD have further enhanced the group position by bringing the property company Aiseandan Ltd into the group. This is to more accurately reflect performance of the business and consolidate operations. 

Page 1

 
PHD ACCESS LTD
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024

 


Strategy
The directors continue to focus on its core strategic priorities, namely:
 
Delivering our valued customers, exceptional, innovative and high temporary access and logistical solutions;
Continue to develop a learning culture within the business to develop employee potential and drive future business efficiencies;
Maintaining strong existing customer relationships and continuing to be selective in targeting new mutually beneficial relationships and projects.

Given the uncertainty in the general economic climate driven by geopolitical events, the business has continued to focus on developing its current relationships with the UK and Europe’s top Developers and Contractors. We also worked collaboratively with our key suppliers and supply chain to minimise any effect of the current climate.

The company has proactively sought to actively expand operations in the UK infrastructure sector whilst continuing to expand upon current long-term overseas projects in Spain, Germany, Denmark and Ireland.
Principal risks and uncertainties
Throughout the period the UK construction sector output has seen wider declines. We will continue to be selective with the preferred customers we work with and vigilant in understanding their underlying financial performance to mitigate any potential exposure.
Price risk
The company actively works to forge and maintain long term collaborative relationships with its supply chain, bringing the benefits of price stability. All expenditure is controlled by robust authorisation processes whilst ensuring best value procurement of goods and services. PHD seeks to reduce the contract price risk to clients by offering value for money services and alternatives, this is achieved through our in-house BIM level-2 accredited design and engineering team.
Credit risk
The company has implemented polices that require extensive credit checks on existing and potential customers. This credit check is intermittently revisited at contract instigation and regular intervals to ensure we have a complete picture of the operating environment as it evolves.
Financial risk management
Exposure to credit, interest and liquidity risks arise in the normal course of the company’s business. The policies set by the board to mitigate these types of risks are implemented by the Finance department. The company manages internal treasury policies within the group.
Liquidity risk
The future cash requirements of the company are stringently monitored, ensuring adequate resources are available to deliver both operational strategy as well as planned growth, utilising an optimum mix of long and short term debt finance to support this. Aligned with group policy of deleveraging the balance sheet to mitigate interest rate risk.
Interest rate risk
The board monitor key policy signals from the MPC, the majority of the group debt is in fixed interest installments from historic HP. Measures have been taken to reduce debt on the balance sheet and ergo reduce the interest rate exposure and cost.
Commercial Risk
 
Page 2

 
PHD ACCESS LTD
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024

Maintaining margins is paramount to the ongoing success of the business and robust commercial processes ensures that the full value of all works undertaken is recovered. Estimating processes and senior review ensure that all work quoted delivers a minimum level of return before proceeding.

 


Environmental and Safety
The Organisation continues to hold Health, Safety, Environmental, Quality and Wellbeing in the highest regard. We have received no HSE or Environmental Agency Improvement Notices, prosecutions, or Fee for interventions.
Our Management Systems are accredited by UKAS ISOQAR for IS0 9001, 14001 & 45001 and are subject to annual surveillance audits and closely monitored by our in-house team of H&S Professionals. Our HSE Issued Ancillary Asbestos License has allowed us to further develop our relationships with Licensed Asbestos Removal contractors and demonstrate our commitment to Health and Safety awareness and control.
The wellbeing of our workforce has been a key focus for the Senior Management of the organization with a key link identified between the wellbeing and safety performance of individuals. As such, we have invested in various initiatives including wellbeing days, wellbeing talks and an increase in wellbeing and mental health training and support.

Financial key performance indicators
 
Given the nature of the business, the directors are of the opinion the use of non-financial KPI’s are not necessary to gain an understanding of the company’s performance. Management monitor the following:

Revenue
Gross profit percentage
Net Profit Percentage

These can be calculated from the information contained in the financial statements.


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



D F Dwyer
Director

Date: 11 June 2025

Page 3

 
PHD ACCESS LTD
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2024

The directors present their report and the financial statements for the year ended 31 August 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the 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 for the Group's financial statements and then apply them consistently;

make judgments 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 Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £1,058,290 (2023 - £1,345,463).

During the year, no dividend was proposed (2023: £nil) to the shareholders.

Directors

The directors who served during the year were:

J T Dwyer 
D F Dwyer 
S W Dwyer 

Future developments

We continue with our plans to promote organic growth both nationally and internationally. This is enhanced by our participation in medium- and long-term infrastructure projects working with our existing valued customers and forming new quality relationships.
We plan to continue with our recruitment program at leadership and management level aimed at capturing highly qualified and experienced individuals, enhancing our teams to effectively service our growth plans and introduce further innovations. The business also looks to continuously improve our training and development programs

Page 4

 
PHD ACCESS LTD
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024

Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditor is unaware, and

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

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditor

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

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





D F Dwyer
Director

Date: 11 June 2025

Page 5

 
PHD ACCESS LTD
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PHD ACCESS LTD
 

Opinion


We have audited the financial statements of PHD Access Ltd (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 August 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of cash flows, the Consolidated statement of changes in equity, the Company statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 August 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the 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 or the parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


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


Page 6

 
PHD ACCESS LTD
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PHD ACCESS LTD (CONTINUED)


Other information


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


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

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


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


Matters on which we are required to report by exception
 

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


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


adequate accounting records have not been kept 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.


Page 7

 
PHD ACCESS LTD
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PHD ACCESS LTD (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the 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.


Page 8

 
PHD ACCESS LTD
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PHD ACCESS LTD (CONTINUED)


Auditor's responsibilities for the audit of the financial statements
 

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


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures undertaken and the extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
 
the nature of the industry and sector, control environment and business performance including the    remuneration incentives and pressures of key management;
the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management. We consider the results of our enquiries of management about their own identification and assessment of the risks of irregularities;
any matters we identified having obtained and reviewed the Company and Group's documentation of their policies and procedures relating to:
°identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
°detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
°the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
We also obtained an understanding of the legal and regulatory frameworks that the Company and Group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. We focused on laws and regulations that could
give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act
2006 and relevant tax legislation.


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


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


Page 9

 
PHD ACCESS LTD
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PHD ACCESS LTD (CONTINUED)


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 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Samuel Hodson BSc ACA (Senior statutory auditor)
  
for and on behalf of
Hillier Hopkins LLP
 
Chartered Accountants
Statutory Auditor
  
Radius House
51 Clarendon Road
Watford
Herts
WD17 1HP

11 June 2025
Page 10

 
PHD ACCESS LTD
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2024

2024
2023
Note
£
£

  

Turnover
 4 
27,173,745
28,303,154

Cost of sales
  
(16,771,090)
(16,755,318)

Gross profit
  
10,402,655
11,547,836

Administrative expenses
  
(8,627,386)
(8,817,117)

Operating profit
 5 
1,775,269
2,730,719

Interest payable and similar expenses
 9 
(500,339)
(751,729)

Profit before taxation
  
1,274,930
1,978,990

Tax on profit
 10 
(216,640)
(633,527)

Profit for the financial year
  
1,058,290
1,345,463

Profit for the year attributable to:
  

Owners of the parent Company
  
1,058,290
1,345,463

  
1,058,290
1,345,463

There were no recognised gains and losses for 2024 or 2023 other than those included in the consolidated statement of comprehensive income.

There was no other comprehensive income for 2024 (2023:£NIL).

The notes on pages 19 to 39 form part of these financial statements.

Page 11

 
PHD ACCESS LTD
REGISTERED NUMBER: 08318163

CONSOLIDATED BALANCE SHEET
AS AT 31 AUGUST 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 11 
134,257
4,578

Tangible assets
 12 
22,622,555
23,861,059

Investment property
 14 
2,733,657
-

  
25,490,469
23,865,637

Current assets
  

Stocks
 15 
75,423
64,814

Debtors: amounts falling due within one year
 16 
12,431,343
10,032,080

Cash at bank and in hand
 17 
161,372
30,684

  
12,668,138
10,127,578

Creditors: amounts falling due within one year
 18 
(6,501,879)
(7,928,226)

Net current assets
  
 
 
6,166,259
 
 
2,199,352

Total assets less current liabilities
  
31,656,728
26,064,989

Creditors: amounts falling due after more than one year
 19 
(5,476,749)
(3,327,050)

Provisions for liabilities
  

Deferred taxation
 22 
(5,512,927)
(4,911,173)

  
 
 
(5,512,927)
 
 
(4,911,173)

Net assets excluding pension asset
  
20,667,052
17,826,766

Net assets
  
20,667,052
17,826,766


Capital and reserves
  

Called up share capital 
 24 
161
108

Share premium account
  
1,781,986
-

Profit and loss account
  
18,884,905
17,826,658

  
20,667,052
17,826,766


Page 12

 
PHD ACCESS LTD
REGISTERED NUMBER: 08318163
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2024

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




D F Dwyer
Director

Date: 11 June 2025

The notes on pages 19 to 39 form part of these financial statements.

Page 13

 
PHD ACCESS LTD
REGISTERED NUMBER: 08318163

COMPANY BALANCE SHEET
AS AT 31 AUGUST 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 13 
13,414
9

  
13,414
9

Current assets
  

Cash at bank and in hand
 17 
99
99

  
99
99

Creditors: amounts falling due within one year
 18 
(13,395)
-

Net current (liabilities)/assets
  
 
 
(13,296)
 
 
99

Total assets less current liabilities
  
118
108

  

  

Net assets excluding pension asset
  
118
108

Net assets
  
118
108


Capital and reserves
  

Called up share capital 
 23 
161
108

Other changes in the profit and loss account

  

(43)
-

Profit and loss account carried forward
  
(43)
-

  
118
108


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


D F Dwyer
Director

Date: 11 June 2025

The notes on pages 19 to 39 form part of these financial statements.

Page 14

 
PHD ACCESS LTD
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2024


Called up share capital
Share premium account
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£
£


At 1 September 2022
108
-
16,481,195
16,481,303
16,481,303


Comprehensive income for the year

Profit for the year
-
-
1,345,463
1,345,463
1,345,463
Total comprehensive income for the year
-
-
1,345,463
1,345,463
1,345,463


Total transactions with owners
-
-
-
-
-



At 1 September 2023
108
-
17,826,658
17,826,766
17,826,766


Comprehensive income for the year

Profit for the year
-
-
1,058,290
1,058,290
1,058,290
Total comprehensive income for the year
-
-
1,058,290
1,058,290
1,058,290


Contributions by and distributions to owners

Capitalisation/bonus issue
-
-
(43)
(43)
(43)

Shares issued during the year
53
1,781,986
-
1,782,039
1,782,039


Total transactions with owners
53
1,781,986
(43)
1,781,996
1,781,996


At 31 August 2024
161
1,781,986
18,884,905
20,667,052
20,667,052


The notes on pages 19 to 39 form part of these financial statements.

Page 15

 
PHD ACCESS LTD
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 September 2022
108
-
108


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
-
-


Total transactions with owners
-
-
-



At 1 September 2023
108
-
108


Other comprehensive income for the year
-
-
-


Contributions by and distributions to owners

Capitalisation/bonus issue
-
(43)
(43)

Shares issued during the year
53
-
53


Total transactions with owners
53
(43)
10


At 31 August 2024
161
(43)
118


The notes on pages 19 to 39 form part of these financial statements.

Page 16

 
PHD ACCESS LTD
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
1,058,290
1,345,463

Adjustments for:

Amortisation of intangible assets
39,483
43,200

Depreciation of tangible assets
3,126,077
3,087,899

Loss on disposal of tangible assets
(557,227)
19,807

Interest paid
500,339
751,729

Taxation charge
216,640
633,527

(Increase)/decrease in stocks
(10,609)
187,945

(Increase) in debtors
(2,637,615)
(264,612)

Increase/(decrease) in creditors
1,299,783
(2,925,139)

Net assets less cash acquired
(1,783,869)
-

Net cash generated from operating activities

1,251,292
2,879,819


Cash flows from investing activities

Purchase of tangible fixed assets
(355,947)
(1,852,917)

Sale of tangible fixed assets
2,419,599
616,184

HP interest paid
(340,325)
(482,235)

Net cash from investing activities

1,723,327
(1,718,968)

Cash flows from financing activities

New secured loans
177,000
-

Repayment of loans
-
(53,703)

Repayment of/new finance leases
(2,817,683)
(2,480,531)

Interest paid
(160,014)
(269,494)

Net cash used in financing activities
(2,800,697)
(2,803,728)

Net increase/(decrease) in cash and cash equivalents
173,922
(1,642,877)

Cash and cash equivalents at beginning of year
(445,451)
1,197,426

Cash and cash equivalents at the end of year
(271,529)
(445,451)


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
161,372
30,684

Bank overdrafts
(432,901)
(476,135)

(271,529)
(445,451)


Page 17

 
PHD ACCESS LTD
 

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 AUGUST 2024






At 1 September 2023
Cash flows
Acquisition and disposal of subsidiaries
New finance leases
At 31 August 2024
£

£

£

£

£

Cash at bank and in hand

30,684

130,657

31

-

161,372

Bank overdrafts

(476,135)

43,234

-

-

(432,901)

Debt due after 1 year

(227,204)

75,760

(1,676,913)

-

(1,828,357)

Debt due within 1 year

(94,242)

(188,605)

(78,572)

-

(361,419)

Finance leases

(4,496,447)

2,817,683

-

(2,107,486)

(3,786,250)


(5,263,344)
2,878,729
(1,755,454)
(2,107,486)
(6,247,555)

The notes on pages 19 to 39 form part of these financial statements.

Page 18

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

1.


General information

PHD Access Ltd is a limited liability company incorporated in England and Wales, with its registered office and trading address at 54 Oxford Road, Denham, Uxbridge, Middlesex, England, UB9 4DN.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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

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

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

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 31 August 2016.

Page 19

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.3

Going concern

The financial statements have been prepared on the going concern basis which assumes the ability
of the Group, to continue its activities for the foreseeable future, being a period of not less than twelve months from the date of approval of these financial statements.
As part of the Group's going concern assessment, the Directors have considered the year end balance sheet position, trading results since the year end and forecasted results and cashflows for future periods. The Directors believe that the Group will generate sufficient cash flows from existing
and pipeline business in addition to its existing financing arrangements, including its overdraft facility, to meet its obligations as they fall due for the foreseeable future, being a period of not less than twelve months from the date of approval of these financial statements.
In the event that additional funding was required to meet working capital needs, the Director’s have confirmed that they have the ability and intention to support the Group personally and via companies under common control to ensure that they continue to be a going concern for a period of
no less than twelve months from the date of approval of these financial statements.
As such the Directors deem it appropriate for these financial statements to be presented on a going
concern basis.

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

Page 20

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.5

Revenue

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.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.6

Operating leases: the Group as lessee

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

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.

Page 21

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.7

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

 
2.8

Finance costs

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

 
2.9

Borrowing costs

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

 
2.10

Pensions

Defined contribution pension plan

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

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

Page 22

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.11

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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


 
2.12

Intangible assets

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.

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.

Page 23

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.13

Tangible fixed assets

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

Investment property rented to other group entities and accounted for under the cost model is stated at historical cost less accumulated depreciation and any accumulated impairment losses.

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

Depreciation is provided on the following basis:

Freehold property
-
1%
revaluation basis
Plant and machinery
-
10%
straight line
Motor vehicles
-
25%
reducing balance
Fixtures and fittings
-
25%
reducing balance
Work shop equipment
-
50%
straight line
Other fixed assets
-
20%
straight line

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

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

 
2.14

Investment property

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

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Consolidated statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Page 24

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.16

Stocks

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

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

 
2.17

Debtors

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

 
2.18

Cash and cash equivalents

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

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

 
2.19

Creditors

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

 
2.20

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.21

Financial instruments

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

The Group has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

Basic financial assets
Page 25

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)


2.21
Financial instruments (continued)


Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

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

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Group after the deduction of all its liabilities.

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

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

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

Page 26

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements in conformity with generally accepted accounting principles
requires the directors to make estimates and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results in the future could differ from those estimates. In this regard,
the directors believe that the critical accounting policies where judgments or estimations are necessarily
applied are summarised below.
Work in progress
To determine provision of work in progress, the directors perform an assessment of the services in
accordance with the stage of completion of the contract at the end of the reporting period which can be
measured reliably.
Trade debtors
The recoverability of trade debtors has been assessed as at the year end and up until the date of signing
these financial statements. Management have based the decision to provide for any amounts based on
their judgment of all the available information, and their experience of the specific nature of trade debtor
in question.
Property Valuations
The directors have exercised their judgement when considering the value of the Groups property. In arriving at the figures disclosed they have made the estimation on an individual property basis with reference to wider property market data available online and in the case of commercial property have applied a rental yield on third party rents received in order to estimate a likely value.


4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Provision of specialist temporary access and logistical solutions
27,020,658
28,153,900

Rent receivable
153,087
149,254

27,173,745
28,303,154


Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
22,866,150
21,706,963

Rest of Europe
4,307,595
6,596,191

27,173,745
28,303,154


Page 27

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Exchange differences
1,829
(13,877)

Other operating lease rentals
-
1,042


6.


Auditor's remuneration

During the year, the Group obtained the following services from the Company's auditor:


2024
2023
£
£

Fees payable to the Company's auditor for the audit of the consolidated and parent Company's financial statements
3,150
3,000

Fees payable to the Company's auditor in respect of:

The auditing of accounts of subsidiaries of the Company
54,400
49,500

All non-audit services
12,075
9,500


7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
6,677,681
7,015,034

Social security costs
(741,065)
(778,300)

Cost of defined contribution scheme
(98,277)
(89,077)

7,517,023
7,882,411


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


        2024
        2023
            No.
            No.







134
140

The Company has no employees other than the director, who did not receive any remuneration (2023 - £NIL)
Page 28

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

8.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
100,063
89,689

Group contributions to defined contribution pension schemes
4,564
4,570

104,627
94,259


During the year retirement benefits were accruing to 1 director (2023 - 1) in respect of defined contribution pension schemes.


9.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
81,607
66,313

Finance leases and hire purchase contracts
340,325
482,235

Other interest payable
78,407
203,181

500,339
751,729


10.


Taxation


2024
2023
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
216,640
633,527

Total deferred tax
216,640
633,527


Tax on profit
216,640
633,527
Page 29

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
 
10.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 -  21.5  %). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
1,274,930
1,978,990


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 -  21.5  %)
318,733
425,483

Effects of:


Non-tax deductible amortisation of goodwill and impairment
1,145
9,288

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
23,669
56,435

Capital allowances for year in excess of depreciation
105,935
169,291

Utilisation of tax losses
(474,584)
(374,724)

Other timing differences leading to an increase (decrease) in taxation
216,638
633,527

Other differences leading to an increase (decrease) in the tax charge
25,104
(285,773)

Total tax charge for the year
216,640
633,527


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 30

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

11.


Intangible assets

Group and Company





Goodwill
Other intangibles
Total

£
£
£



Cost


At 1 September 2023
70,000
-
70,000


On acquisition of subsidiaries
-
225,547
225,547



At 31 August 2024

70,000
225,547
295,547



Amortisation


At 1 September 2023
65,422
-
65,422


Charge for the year on owned assets
4,578
34,905
39,483


On acquisition of 
subsidiaries
-
56,385
56,385



At 31 August 2024

70,000
91,290
161,290



Net book value



At 31 August 2024
-
134,257
134,257



At 31 August 2023
4,578
-
4,578



Page 31

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

12.


Tangible fixed assets

Group






Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Other fixed assets
Total

£
£
£
£
£
£



Cost or valuation


At 1 September 2023
-
29,742,436
1,224,940
566,600
189,083
31,723,059


Additions
-
2,048,878
366,558
47,997
-
2,463,433


Acquisition of subsidiary
1,266,343
24,453
-
-
-
1,290,796


Disposals
-
(2,336,340)
(94,041)
(60,430)
-
(2,490,811)



At 31 August 2024

1,266,343
29,479,427
1,497,457
554,167
189,083
32,986,477



Depreciation


At 1 September 2023
-
6,650,024
669,842
356,628
185,506
7,862,000


Charge for the year on owned assets
-
2,854,145
210,412
57,943
3,577
3,126,077


On acquisition of 
subsidiaries
-
4,284
-
-
-
4,284


Disposals
-
(484,987)
(84,439)
(59,013)
-
(628,439)



At 31 August 2024

-
9,023,466
795,815
355,558
189,083
10,363,922



Net book value



At 31 August 2024
1,266,343
20,455,961
701,642
198,609
-
22,622,555



At 31 August 2023
-
23,092,412
555,098
209,972
3,577
23,861,059

Page 32

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

13.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 September 2023
9


Additions
13,405



At 31 August 2024
13,414





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

PHD Modular Access Services Limited
54 Oxford Road, Denham, Uxbridge, Middlesex, UB9 4DN
Ordinary
100%
PHD Hoists & Masts Limited
54 Oxford Road, Denham, Uxbridge, Middlesex, UB9 4DN
Ordinary
100%
Aiseandan Plant Limited
54 Oxford Road, Denham, Uxbridge, Middlesex, UB9 4DN
Ordinary
100%
Aiseandan Limited
54 Oxford Road, Denham, Uxbridge, Middlesex, UB9 4DN
Ordinary
100%
Epicurio Protective Materials Limited**
54 Oxford Road, Denham, Uxbridge, Middlesex, UB9 4DN
Ordinary
100%

**A subsidiary via Aiseandan Limited's holding as the immediate parent.

Page 33

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

14.


Investment property

Group


Freehold investment property

£



Valuation


On acquisition of subsidiaries
2,733,657



At 31 August 2024
2,733,657



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

2024
£


Historic cost
1,699,574

1,699,574


15.


Stocks

Group
Group
2024
2023
£
£

Finished goods and goods for resale
75,423
64,814

75,423
64,814



16.


Debtors

Group
Group
2024
2023
£
£


Trade debtors
4,846,900
4,278,460

Other debtors
7,123,093
5,196,827

Prepayments and accrued income
461,350
556,793

12,431,343
10,032,080


Page 34

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

16.Debtors (continued)

Included in other debtors are balances with related parties totalling £2,698,185 (2023: £1,750,028). These loans have been made on a non-contractual basis but are repayable contingent on underlying property development transactions.


17.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
161,372
30,684
99
99

Less: bank overdrafts
(432,901)
(476,135)
-
-

(271,529)
(445,451)
99
99



18.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Bank overdrafts
432,901
476,135
-
-

Bank loans
351,705
94,242
-
-

Trade creditors
2,009,422
1,900,614
-
-

Other taxation and social security
969,383
1,586,088
-
-

Obligations under finance lease and hire purchase contracts
2,174,180
2,658,522
-
-

Other creditors
274,366
655,954
-
-

Accruals and deferred income
289,922
556,671
13,395
-

6,501,879
7,928,226
13,395
-


Page 35

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

19.


Creditors: Amounts falling due after more than one year

Group
Group
2024
2023
£
£

Bank loans
1,828,357
227,204

Net obligations under finance leases and hire purchase contracts
1,612,070
1,837,925

Other creditors
2,036,322
1,261,921

5,476,749
3,327,050


On 6 July 2021, a fixed and floating charge was issued to the Group's Lender over all the property or undertakings of the Group. As part of this charge, an unlimited, multilateral guarantee exists between the
group and related entity PHD Access Properties Limited in favour of the lender.


20.


Loans


Analysis of the maturity of loans is given below:


Group
Group
2024
2023
£
£

Amounts falling due within one year

Bank loans
351,705
94,242


351,705
94,242


Amounts falling due 2-5 years

Bank loans
1,828,357
227,204


1,828,357
227,204


2,180,062
321,446


A fixed and floating charge has been issued to the Group's Lender over all the property or undertakings of the Group. As part of this charge, an unlimited, multilateral guarantee exists between the
group and related entity PHD Access Properties Limited in favour of the lender.

Page 36

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

21.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2024
2023
£
£

Within one year
2,174,180
2,658,522

Between 1-5 years
1,612,070
1,837,925

3,786,250
4,496,447

Hire purchase liabilities are secured on the assets to which they relate. 


22.


Deferred taxation


Group



2024


£






At beginning of year
(4,911,173)


Charged to profit or loss
(216,641)


Arising on business combinations
(385,113)



At end of year
(5,512,927)

Company


2024






At end of year
-
Group
Group
2024
2023
£
£

Accelerated capital allowances
(5,660,682)
(5,423,959)

Tax losses carried forward
165,390
512,786

Pension surplus
(17,635)
-

(5,512,927)
(4,911,173)


23.


Share capital

Page 37

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
2024
2023
£
£
Allotted, called up and fully paid



16,106 (2023 - 10,800) Ordinary shares shares of £0.01 each
161
108


During the year, on 30 August 2024, 5,306 shares were issued. The share issue relates to a restructuring of ownership and a share for share exchange in relation the acquisition of Aiseandean Limited , there was no cash impact of this transaction. 


24.


Reserves

Share premium account

The share premium represents the fair value of the shares exchanged in consideration for Aiseandan Limited. Merger relief has been applied in relation to the company only financial statements, such that no share premium is recognised.

Profit and loss account

Profit and loss account reserve represents accumulated retained earnings.


25.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £75,580 (2023: £89,078). Contributions totalling £80,618 (2023: £16,724) were payable to the fund at the balance sheet date and are included in creditors.


26.


Commitments under operating leases

The Group and the Company had no commitments under non-cancellable operating leases at the balance sheet date.

Page 38

 
PHD ACCESS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

27.


Related party transactions

During the year, the Group entered into the following related party transactions outside the Group:


2024
2023
£
£

Key management personnel remuneration
523,602
499,855
Year end balances owed to key management personnel
826,390
1,261,921
Sales to other related parties
7,191,833
8,786,011
Purchases from other related parties
419,000
612,782
Year end balances owed by other related parties
6,393,446
4,264,353
Year end balances owed to other related parties
-
377,938
14,004,279
14,041,084


28.


Controlling party

In the opinion of the directors, there is no ultimate controlling party.

Page 39