EA-RS Fire Management Limited 13071676 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is management services. Digita Accounts Production Advanced 6.30.9574.0 true true true true true true true false true false false 13071676 2023-10-01 2024-09-30 13071676 2024-09-30 13071676 bus:Director4 2024-09-30 13071676 bus:Director6 2024-09-30 13071676 bus:OrdinaryShareClass1 2024-09-30 13071676 core:AcceleratedTaxDepreciationDeferredTax 2024-09-30 13071676 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax 2024-09-30 13071676 core:RetainedEarningsAccumulatedLosses 2024-09-30 13071676 core:ShareCapital 2024-09-30 13071676 core:CurrentFinancialInstruments 2024-09-30 13071676 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 13071676 core:OtherResidualIntangibleAssets 2024-09-30 13071676 core:BetweenTwoFiveYears 2024-09-30 13071676 core:WithinOneYear 2024-09-30 13071676 core:OfficeEquipment 2024-09-30 13071676 bus:FRS102 2023-10-01 2024-09-30 13071676 bus:Audited 2023-10-01 2024-09-30 13071676 bus:FullAccounts 2023-10-01 2024-09-30 13071676 bus:RegisteredOffice 2023-10-01 2024-09-30 13071676 bus:Director1 2023-10-01 2024-09-30 13071676 bus:Director2 2023-10-01 2024-09-30 13071676 bus:Director3 2023-10-01 2024-09-30 13071676 bus:Director4 2023-10-01 2024-09-30 13071676 bus:Director6 2023-10-01 2024-09-30 13071676 bus:HighestPaidDirector 2023-10-01 2024-09-30 13071676 bus:OrdinaryShareClass1 2023-10-01 2024-09-30 13071676 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 13071676 bus:Agent1 2023-10-01 2024-09-30 13071676 core:ComputerSoftware 2023-10-01 2024-09-30 13071676 core:OtherResidualIntangibleAssets 2023-10-01 2024-09-30 13071676 core:ComputerEquipment 2023-10-01 2024-09-30 13071676 core:OfficeEquipment 2023-10-01 2024-09-30 13071676 core:Subsidiary1 2023-10-01 2024-09-30 13071676 core:Subsidiary1 1 2023-10-01 2024-09-30 13071676 core:Subsidiary1 countries:AllCountries 2023-10-01 2024-09-30 13071676 core:UKTax 2023-10-01 2024-09-30 13071676 1 2023-10-01 2024-09-30 13071676 countries:AllCountries 2023-10-01 2024-09-30 13071676 2023-09-30 13071676 core:OtherResidualIntangibleAssets 2023-09-30 13071676 core:CostValuation 2023-09-30 13071676 core:OfficeEquipment 2023-09-30 13071676 2022-10-01 2023-09-30 13071676 2023-09-30 13071676 bus:OrdinaryShareClass1 2023-09-30 13071676 core:AcceleratedTaxDepreciationDeferredTax 2023-09-30 13071676 core:FurtherSpecificItem1DeferredTaxComponentTotalForDeferredTax 2023-09-30 13071676 core:RetainedEarningsAccumulatedLosses 2023-09-30 13071676 core:ShareCapital 2023-09-30 13071676 core:CurrentFinancialInstruments 2023-09-30 13071676 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 13071676 core:OtherResidualIntangibleAssets 2023-09-30 13071676 core:BetweenTwoFiveYears 2023-09-30 13071676 core:WithinOneYear 2023-09-30 13071676 core:OfficeEquipment 2023-09-30 13071676 bus:HighestPaidDirector 2022-10-01 2023-09-30 13071676 core:Subsidiary1 1 2022-10-01 2023-09-30 13071676 core:UKTax 2022-10-01 2023-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 13071676

EA-RS Fire Management Limited

Annual Report and Financial Statements

for the Year Ended 30 September 2024

 

EA-RS Fire Management Limited

Contents

Company Information

1

Strategic Report

2 to 3

Directors' Report

4

Statement of Directors' Responsibilities

5

Independent Auditor's Report

6 to 8

Profit and Loss Account and Statement of Retained Earnings

9

Balance Sheet

10

Notes to the Financial Statements

11 to 21

 

EA-RS Fire Management Limited

Company Information

Directors

M L Wheeler

A R Aylwin

A J Wheal

P E Miller

Registered office

4 Swanbridge Industrial Estate
Blackcroft Road
Witham
Essex
CM8 3YN

Auditors

Clement Rabjohns Limited
Chartered Accountants111/113 High Street
Evesham
Worcestershire
WR11 4XP

 

EA-RS Fire Management Limited

Strategic Report for the Year Ended 30 September 2024

The directors present their strategic report for the year ended 30 September 2024.

Principal activity

The principal activity of the company is management services.

Fair review of the business

The EA-RS Fire Engineering Group Limited was formed in January 2021 following investment by Rockpool Investments LLP ("Rockpool") into EA-RS Fire Engineering Limited. The purpose of the investment was to accelerate the expansion strategy of the business by providing growth capital to fund a series of acquisitions within the fire and security market. We are pleased to present our report on progress covering the second full year of our partnership with Rockpool.

EA-RS Fire Management Limited is a wholly owned subsidiary of EA-RS Fire Engineering Group Limited and it provides management services to all companies in the group.

The UK fire and security market remains highly fragmented, presenting continued opportunities for consolidation. Our plan is to create scale by acquiring small, niche operators and by maximising operational and financial performance through improved systems, increased training, identifying cost synergies and introducing cross-selling between businesses. Most markets have experienced a period of turbulence in recent years and the fire and secure market is no different. Our approach to client service, combined with the critical nature of the services we supply, has enabled us to grow organically to augment the impact of our inorganic growth. We have successfully broadened our client base and geographical coverage, strengthening our position in the South East and developing significant presence in the North West, Midlands and in Northern Ireland.

There have been a total of eleven acquisitions since the acquisition strategy was initially formulated. The focus this year has been on consolidation and integration of new businesses into the group to strengthen market position. We have invested significantly in our mergers and acquisitions (M&A) resource, and continue to see a healthy pipeline of opportunities provided by our advisory contacts and through initiation by our in-house team. We take a very active approach to the integration of businesses into the group and we are confident that we have created the infrastructure to accelerate our buy and build plan over the next few years.

 

EA-RS Fire Management Limited

Strategic Report for the Year Ended 30 September 2024

Principal risks and uncertainties

The group's activities expose it to a variety of financial risks that include the effects of the change in price risk, liquidity risk, interest rate risk and operational risk.

The principal risks to the business are:

Price risk
The Group is exposed to price risk due to normal inflationary increase in the purchase price of supplies and services.

Liquidity risk
The Group regularly reviews its liquidity risk and has arranged appropriate facilities to be available.

Credit risk
The Group has a rigorous credit policy which it uses to manage credit risk. The cost of borrowing and general inflation increases have increased the risk of bad debt occurring, but the business has a wide customer base which spreads its risk and provision for potential bad debts.

Interest rate risk
The Group is exposed to interest rate risk on its borrowings, which are based on margin over SONIA. A rise in interest rates could increase the cost of borrowings. The Group continually monitors interest rate risks and reviews hedging as a way to mitigate interest rate rises though no hedging arrangements are currently in place.

Operational risk
- The mis-handling of a significant acquisition
- To mis-manage the installation of equipment at a client site resulting in a claim for contractual damages
- To provide defective design services to a client resulting in inadequate fire or security protection

The group has significant technical expertise and systems of management control, and supervision borne out by its industry accreditations. These, combined with our unblemished track record over many years of trading, provides comfort that the above risks are being properly mitigated.

Approved and authorised by the Board on 26 June 2025 and signed on its behalf by:
 

.........................................
M L Wheeler
Director

 

EA-RS Fire Management Limited

Directors' Report for the Year Ended 30 September 2024

The directors present their report and the financial statements for the year ended 30 September 2024.

Directors of the company

The directors who held office during the year were as follows:

M L Wheeler

A R Aylwin

A J Wheal

D R Pugh (ceased 21 June 2024)

The following director was appointed after the year end:

P E Miller (appointed 28 April 2025)

Going concern

The directors have reviewed the financial position of the company and associated group companies and have concluded that they will continue to operate for the foreseeable future on the basis that EA-RS Fire Engineering Group Limited, the ultimate controlling company, has confirmed that they will provide support for the foreseeable future to enable the company to meet its liabilities as they fall due.

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Reappointment of auditors

In accordance with section 485 of the Companies Act 2006, a resolution for the re-appointment of Clement Rabjohns Limited as auditors of the company is to be proposed at the forthcoming Annual General Meeting.

Approved and authorised by the Board on 26 June 2025 and signed on its behalf by:
 

.........................................
M L Wheeler
Director

 

EA-RS Fire Management Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

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

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

 

EA-RS Fire Management Limited

Independent Auditor's Report to the Members of EA-RS Fire Management Limited

Opinion

We have audited the financial statements of EA-RS Fire Management Limited (the 'company') for the year ended 30 September 2024, which comprise the Profit and Loss Account and Statement of Retained Earnings, Balance Sheet, and 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 company's affairs as at 30 September 2024 and of its loss for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.

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 responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were 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 included in the annual report, other than the financial statements and our auditor’s report 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

 

EA-RS Fire Management Limited

Independent Auditor's Report to the Members of EA-RS Fire Management Limited

Opinion on other matter 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 Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and 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 our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

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, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors' remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities [set out on page 5], the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

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

Auditor Responsibilities for the audit of the financial statements

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

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

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. Due to the inherent limitations of an audit, there is a risk that we will not detect all irregularities even though the audit has been properly planned and performed in accordance with the ISAs (UK). The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

EA-RS Fire Management Limited

Independent Auditor's Report to the Members of EA-RS Fire Management Limited

We obtained an understanding of the legal and regulatory frameworks that are applicable to the company, and the industry in which it operates. These include but are not limited to compliance with the Companies Act 2006, UK Generally Accepted Accounting Principles and the relevant tax compliance regulations for the company.

We obtained an understanding of how the company is complying with these frameworks through discussions with management.

We enquired with management whether there were any instances of non-compliance with laws and regulations or whether they had knowledge of actual or suspected fraud. These enquiries are corroborated through follow-up audit procedures including but not limited to a review of legal and professional costs and correspondence.

We assessed the susceptibility of the company's financial statements to material misstatement, including the risk of fraud and management override of controls. We designed our audit procedures to respond to this assessment, including the identification and testing of any related party transactions and the testing of journal transactions that arise from management estimates, that are determined to be of significant value or unusual in their nature.

We assessed the appropriateness of the collective competence and capabilities of the engagement team, including consideration of the engagement team's knowledge and understanding of the industry in which the company operates in, and their practical experience through training and participation with audit engagements of a similar nature.

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

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
Philip Parsons FCA (Senior Statutory Auditor)
For and on behalf of Clement Rabjohns Limited, Statutory Auditor
 111/113 High Street
Evesham
Worcestershire
WR11 4XP

26 June 2025

 

EA-RS Fire Management Limited

Profit and Loss Account and Statement of Retained Earnings for the Year Ended 30 September 2024

Note

2024
£

2023
£

Turnover

-

-

Administrative expenses

 

(6,609,420)

(5,248,880)

Other operating income

3

2,993,013

1,738,452

Operating loss

4

(3,616,407)

(3,510,428)

Interest payable and similar charges

5

(17,043)

(2,912)

 

(17,043)

(2,912)

Loss before tax

 

(3,633,450)

(3,513,340)

Taxation

9

4,644

(742,672)

Loss for the financial year

 

(3,628,806)

(4,256,012)

Retained earnings brought forward

 

(7,086,880)

(2,830,868)

Retained earnings carried forward

 

(10,715,686)

(7,086,880)

 

EA-RS Fire Management Limited

(Registration number: 13071676)
Balance Sheet as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

10

839,600

537,208

Tangible assets

11

43,727

54,229

Investments

12

7,556,299

7,556,299

 

8,439,626

8,147,736

Current assets

 

Debtors

13

710,838

1,739,567

Cash at bank and in hand

 

39,686

9,660

 

750,524

1,749,227

Creditors: Amounts falling due within one year

15

(14,151,371)

(11,224,734)

Net current liabilities

 

(13,400,847)

(9,475,507)

Total assets less current liabilities

 

(4,961,221)

(1,327,771)

Provisions for liabilities

4,644

-

Net liabilities

 

(4,956,577)

(1,327,771)

Capital and reserves

 

Called up share capital

5,759,109

5,759,109

Retained earnings

(10,715,686)

(7,086,880)

Shareholders' deficit

 

(4,956,577)

(1,327,771)

Approved and authorised by the Board on 26 June 2025 and signed on its behalf by:
 

.........................................
M L Wheeler
Director

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales, United Kingdom.

The address of its registered office is:
4 Swanbridge Industrial Estate
Blackcroft Road
Witham
Essex
CM8 3YN
United Kingdom

These financial statements were authorised for issue by the Board on 26 June 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Pound Sterling (£).

Summary of disclosure exemptions

EA-RS Fire Management Limited meets the definition of a qualifying entity under FRS 102 and is therefore exempt from certain disclosure requirements in respect of its financial statements. Exemptions have been taken in relation to the preparation of a statement of cash flows, financial instruments and key management compensation.

Exemption from preparing group accounts

The financial statements contain information about EA-RS Fire Management Limited as an individual company and do not contain consolidated financial information as the parent of a group.
The company is exempt under section 400 of the Companies Act 2006 from the requirement to prepare consolidated financial statements as it and its subsidiary undertakings are included by full consolidation in the consolidated financial statements of its parent, EA-RS Fire Engineering Group Limited.

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

Judgements

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered 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.

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Computer equipment

3 years straight line

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Computer software

20% straight line

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

Financial instruments

Classification
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments.
 Recognition and measurement
Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
 Impairment
Financial assets measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company would receive for the asset if it were to be sold at the reporting date.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

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 the profit and loss.

Derecognition of financial assets and financial liabilities
Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

Offsetting financial assets and financial liabilities
Financial assets are liabilities are offset against and the net amount reported in the balance sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

3

Other operating income

The analysis of the company's other operating income for the year is as follows:

2024
£

2023
£

Management fee income

2,993,013

1,738,452

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

4

Operating loss

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

30,289

15,940

Amortisation expense

279,866

134,302

Profit on disposal of property, plant and equipment

(31)

-

5

Interest payable and similar expenses

2024
£

2023
£

Interest expense on other finance liabilities

17,043

2,912

6

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2024
£

2023
£

Wages and salaries

3,389,291

2,610,842

Social security costs

340,091

304,219

Other short-term employee benefits

28,158

26,412

Pension costs, defined contribution scheme

75,556

63,189

Other employee expense

27,237

108,221

3,860,333

3,112,883

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2024
No.

2023
No.

Staff

56

38

Directors

3

4

59

42

7

Directors' remuneration

The directors' remuneration for the year was as follows:

2024
£

2023
£

Remuneration

381,384

575,205

Contributions paid to money purchase schemes

9,384

10,023

390,768

585,228

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

During the year the number of directors who were receiving benefits and share incentives was as follows:

2024
No.

2023
No.

Accruing benefits under money purchase pension scheme

2

2

In respect of the highest paid director:

2024
£

2023
£

Remuneration

176,272

207,730

Company contributions to money purchase pension schemes

4,500

5,523

8

Auditors' remuneration

2024
£

2023
£

Audit of the financial statements

17,255

33,670


 

9

Taxation

Tax charged/(credited) in the profit and loss account

2024
£

2023
£

Deferred taxation

Arising from origination and reversal of timing differences

(4,644)

742,672

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2023 - lower than the standard rate of corporation tax in the UK) of 25% (2023 - 22.01%).

The differences are reconciled below:

2024
£

2023
£

Loss before tax

(3,633,450)

(3,513,340)

Corporation tax at standard rate

(908,363)

(773,286)

Decrease in UK and foreign current tax from adjustment for prior periods

(1,884)

-

Tax decrease from effect of capital allowances and depreciation

-

(1,138)

Effect of expense not deductible in determining taxable profit (tax loss)

234,083

85,265

Tax increase arising from group relief

671,520

683,975

Deferred tax expense from unrecognised temporary difference from a prior period

-

742,672

Deferred tax expense relating to changes in tax rates or laws

-

5,184

Total tax (credit)/charge

(4,644)

742,672

Deferred tax

Deferred tax assets and liabilities

2024

Asset
£

Liability
£

Fixed asset timing differences

-

10,932

Short term timing differences - non trading

217,737

-

217,737

10,932

2023

Asset
£

Liability
£

Fixed asset timing differences

-

13,573

Short term timing differences - non trading

215,734

-

215,734

13,573

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

10

Intangible assets

Computer software
£

Total
£

Cost or valuation

At 1 October 2023

671,510

671,510

Additions acquired separately

582,258

582,258

At 30 September 2024

1,253,768

1,253,768

Amortisation

At 1 October 2023

134,302

134,302

Amortisation charge

279,866

279,866

At 30 September 2024

414,168

414,168

Carrying amount

At 30 September 2024

839,600

839,600

At 30 September 2023

537,208

537,208

11

Tangible assets

Computer equipment
£

Total
£

Cost or valuation

At 1 October 2023

73,239

73,239

Additions

20,857

20,857

Disposals

(2,275)

(2,275)

At 30 September 2024

91,821

91,821

Depreciation

At 1 October 2023

19,010

19,010

Charge for the year

29,747

29,747

Eliminated on disposal

(663)

(663)

At 30 September 2024

48,094

48,094

Carrying amount

At 30 September 2024

43,727

43,727

At 30 September 2023

54,229

54,229

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

12

Investments

2024
£

2023
£

Investments in subsidiaries

7,556,299

7,556,299

Subsidiaries

£

Cost or valuation

At 1 October 2023

7,556,299

Provision

Carrying amount

At 30 September 2024

7,556,299

At 30 September 2023

7,556,299

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2024

2023

Subsidiary undertakings

EA-RS Group Limited

Unit 4 Swanbridge Industrial Park, Black Croft Road, Witham, Essex, CM8 3YN

UK

Ordinary

100%

100%

Subsidiary undertakings

EA-RS Group Limited

The principal activity of EA-RS Group Limited is management services.

13

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

3,120

4,740

Amounts owed by related parties

 

336,605

1,445,319

Other debtors

 

28,431

28,431

Prepayments

 

140,521

58,916

Deferred tax assets

9

202,161

202,161

   

710,838

1,739,567

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

14

Cash and cash equivalents

2024
£

2023
£

Cash at bank

39,686

9,660

15

Creditors

2024
£

2023
£

Due within one year

Trade creditors

120,907

160,272

Amounts due to related parties

13,547,129

10,568,697

Social security and other taxes

155,986

170,833

Other payables

18,236

18,732

Accruals

309,113

306,200

14,151,371

11,224,734

16

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £75,556 (2023 - £63,189).

17

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

5,759,109

5,759,109

5,759,109

5,759,109

       

18

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

 

EA-RS Fire Management Limited

Notes to the Financial Statements for the Year Ended 30 September 2024

2024
£

2023
£

Not later than one year

84,997

5,897

Later than one year and not later than five years

171,361

17,691

256,358

23,588

19

Financial guarantee contracts

The Company's assets have been pledged as security for a debenture given by Rockpool (Security Trustee) Limited to an intermediate subsidiary company in the Group.

The Company's asset have secondly been pledged as security for a debenture given by Ares Management Limited to an intermediate subsidiary company in the Group.

20

Related party transactions

Other transactions with directors

Included within key management personnel remuneration is £50,000 (2023: £50,000) paid to a Director in the form of consultancy fees via MDW Partners LLP.

21

Parent and ultimate parent undertaking

The company's immediate parent is EA-RS Fire Engineering Group Limited, incorporated in the United Kingdom.

 The most senior parent entity producing publicly available financial statements is EA-RS Fire Engineering Group Limited. These financial statements are available upon request from 4 Swanbridge Industrial Park, Black Croft Road, Witham, Essex, CM8 3YN.