| REGISTERED NUMBER: 09902441 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| FOR |
| PAINE MANWARING GROUP LIMITED |
| REGISTERED NUMBER: 09902441 (England and Wales) |
| GROUP STRATEGIC REPORT, |
| REPORT OF THE DIRECTORS AND |
| CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| FOR |
| PAINE MANWARING GROUP LIMITED |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Statement of Comprehensive Income | 9 |
| Consolidated Balance Sheet | 10 |
| Company Balance Sheet | 11 |
| Consolidated Statement of Changes in Equity | 12 |
| Company Statement of Changes in Equity | 13 |
| Consolidated Cash Flow Statement | 14 |
| Notes to the Consolidated Financial Statements | 15 |
| PAINE MANWARING GROUP LIMITED |
| COMPANY INFORMATION |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Statutory Auditors |
| Appledram Barns |
| Birdham Road |
| Chichester |
| West Sussex |
| PO20 7EQ |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| The directors present their strategic report of the company and the group for the year ended 31 March 2025. |
| FAIR REVIEW OF THE BUSINESS |
| The group reports revenue of £25.7m for the financial year 2024/25, representing an increase of £6.4m compared to 2023/24 and exceeding the Directors' expectations. This strong performance was achieved despite persistent economic turbulence in the UK, which has significantly impacted the construction industry. |
| However, the challenging market conditions have led to contract delays and project cancellations anticipated for 2025/26. As a result, the Directors forecast a reduction in revenue to £21/23m for 2025/26. |
| Despite this expected dip, the group's current order book indicates a recovery beginning in early 2026, which is expected to positively influence the final quarter of 2025/26 and provide a strong foundation for growth in 2026/27. |
| To date, the group has secured projects totalling £24m, of which £8.7m is expected to be delivered in the 2026/27 financial year. This figure excludes repeat service work and an additional £8.3m in pipeline tenders currently in final contract negotiations. |
| As part of its strategic development, the group will implement new contract document management software in 2025/26. This initiative aims to streamline document handling, enhance internal efficiency, improve service delivery to main contractors, and ensure compliance with the latest regulatory requirements. |
| Although the forecasted reduction in activity for 2025/26 is disappointing, the Directors remain confident in a return to growth in 2026/27. This outlook aligns with the group's long-term strategic plans and reflects its resilience in navigating one of the most competitive environments the industry has faced. |
| Once again, the Directors wish to thank the group's employees for another year of hard work and dedication in achieving these levels of activity. |
| The core activities of the business continue to be working closely with repeat business clients and contractors and providing the highest level of service in maintaining the group's position as a well-respected and reputable mechanical and electrical contractor. The core focus of specialties in the healthcare, education, leisure, and industrial sectors as well as in high end and luxury projects continues. |
| The group also has significant involvement in the domestic market where it continues to provide first-class services, including 24-hour emergency call outs in Sussex, Surrey and Hampshire. |
| Gross profit margins remain one of the group's key challenges. However, the margin improved to 20.4%, up from 18.9% in the previous year. This improvement reflects continued investment in the workforce, management structure, systems, and processes. |
| Despite these pressures, the Directors are satisfied with a profit before taxation of £2.01m. They believe that ongoing investment in people and infrastructure will position the group strongly as industry standards and requirements continue to evolve. |
| The statement of financial position continues to demonstrate the Directors' prudent reserve plans needed in this industry and further cements the group's substantial footing with £3.1m in total equity, and healthy cash at bank and in hand balance of £4.0m. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The fortunes of the group's heating, plumbing and electrical trade are closely tied to those of the construction industry which is currently reporting difficulties for similar sized companies and is likely to remain fiercely competitive whilst we operate in the current economic climate of high inflation, interest rates and client budget restraints. The current wage inflation will keep margins under pressure for the foreseeable future. |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| GROUP STRATEGIC REPORT |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| There is also a workforce skillset shortage within the plumbing and electrical trade which is putting continued pressure on direct labour costs and the Gross margin achieved, the Directors have maintained the number and continue to invest in apprentices within the group over the last 12 months to help mitigate this impact. |
| PRINCIPAL RISKS AND UNCERTAINTIES - continued |
| Wider economic uncertainties also pose a risk, particularly regarding demand for new projects and the potential for business failures within the industry. Additionally, increasing regulation and health and safety requirements remain ongoing challenges. |
| The group actively monitors industry developments through its trade associations, ECA and BESA, ensuring it remains informed and compliant with evolving standards. |
| With a strong asset base, robust business plan, ongoing staff training, and investment in systems and compliance, the group is well-positioned to mitigate these risks and maintain operational resilience. |
| ON BEHALF OF THE BOARD: |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 March 2025. |
| PRINCIPAL ACTIVITY |
| The company is the holding company of Paine Manwaring Heating Limited and its trading subsidiary, Paine Manwaring Limited. Paine Manwaring Limited’s principal activity continued to be that of contracting for the installation and maintenance of heating and electrical systems. Paine Manwaring Heating Limited provides assets to its subsidiary undertaking. |
| DIVIDENDS |
| Dividends were paid amounting to £987,900 (2024 - £55,500). The directors do not recommend payment of a further dividend. |
| FUTURE DEVELOPMENTS |
| The directors' consideration of future events, including the principal risks and uncertainties related to these, are included within the Strategic Report |
| EVENTS SINCE THE END OF THE YEAR |
| Information relating to events since the end of the year is given in the notes to the financial statements. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report. |
| FINANCIAL INSTRUMENTS |
| Treasury operations and financial instruments |
| The group operates a treasury function which is responsible for managing the liquidity risks associated with the group’s activities. |
| The group’s principal financial instruments do not include derivative financial instruments. The group has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations. |
| Liquidity risk |
| The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the |
| businesses. |
| Credit risk |
| All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary. |
| THIRD PARTY INDEMNITY PROVISION |
| There is a third party indemnity provision in place for the benefit of all directors of the group. |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| DIRECTORS' RESPONSIBILITIES STATEMENT |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations. |
| Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| AUDITORS |
| The auditors, Lewis Brownlee (Chichester) Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PAINE MANWARING GROUP LIMITED |
| Opinion |
| We have audited the financial statements of Paine Manwaring Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 31 March 2025 and of the group's profit for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. |
| We have nothing to report in this regard. |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PAINE MANWARING GROUP LIMITED |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of directors |
| As explained more fully in the Directors' Responsibilities Statement set out on page five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
| 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 extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: |
| - | the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; |
| - | we identified the laws and regulations applicable to the group through discussions with directors and other management, and from our commercial knowledge and experience of the sector; |
| - | we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the group, including legislation such as the Companies Act 2006 and taxation legislation, the Health and Safety at Work Act, and relevant building and electrical associations; |
| - | we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence, where applicable; and |
| - | identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit. |
| We assessed the susceptibility of the group financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
| - | making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and |
| - | considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| PAINE MANWARING GROUP LIMITED |
| To address the risk of fraud through management bias and override of controls, we: |
| - | performed analytical procedures to identify any unusual or unexpected relationships; |
| - | tested journal entries to identify unusual transactions; |
| - | assessed whether judgements and assumptions made in determining the accounting estimates set out in the accounting policies were indicative of potential bias; and |
| - | investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - | agreeing financial statement disclosures to underlying supporting documentation; |
| - | reading the minutes of meetings of those charged with governance, where applicable; |
| - | enquiring of management as to actual and potential litigation and claims; and |
| - | reviewing correspondence with HMRC, relevant regulators and the company’s legal advisors, where applicable. |
| 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 Report of the Auditors. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
| for and on behalf of |
| Statutory Auditors |
| Appledram Barns |
| Birdham Road |
| Chichester |
| West Sussex |
| PO20 7EQ |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| CONSOLIDATED |
| STATEMENT OF COMPREHENSIVE |
| INCOME |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| TURNOVER | 3 | 25,710,191 | 19,288,767 |
| Cost of sales | 20,466,594 | 15,649,140 |
| GROSS PROFIT | 5,243,597 | 3,639,627 |
| Administrative expenses | 3,300,877 | 2,860,103 |
| OPERATING PROFIT | 5 | 1,942,720 | 779,524 |
| Interest receivable and similar income | 74,709 | 30,666 |
| 2,017,429 | 810,190 |
| Interest payable and similar expenses | 6 | 4,316 | 2,571 |
| PROFIT BEFORE TAXATION | 2,013,113 | 807,619 |
| Tax on profit | 7 | 546,032 | 245,313 |
| PROFIT FOR THE FINANCIAL YEAR |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
1,467,081 |
562,306 |
| Profit attributable to: |
| Owners of the parent | 1,467,081 | 562,306 |
| Total comprehensive income attributable to: |
| Owners of the parent | 1,467,081 | 562,306 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| CONSOLIDATED BALANCE SHEET |
| 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 | 166,262 | 332,520 |
| Tangible assets | 11 | 417,358 | 356,665 |
| Investments | 12 | - | - |
| 583,620 | 689,185 |
| CURRENT ASSETS |
| Stocks | 13 | 26,823 | 56,571 |
| Debtors | 14 | 3,371,763 | 2,702,291 |
| Cash at bank | 3,978,492 | 2,773,004 |
| 7,377,078 | 5,531,866 |
| CREDITORS |
| Amounts falling due within one year | 15 | 4,695,012 | 3,447,717 |
| NET CURRENT ASSETS | 2,682,066 | 2,084,149 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
3,265,686 |
2,773,334 |
| CREDITORS |
| Amounts falling due after more than one year | 16 | (37,291 | ) | (39,427 | ) |
| PROVISIONS FOR LIABILITIES | 19 | (89,214 | ) | (73,907 | ) |
| NET ASSETS | 3,139,181 | 2,660,000 |
| CAPITAL AND RESERVES |
| Called up share capital | 20 | 185,000 | 185,000 |
| Capital redemption reserve | 21 | 115,000 | 115,000 |
| Other reserves | 21 | (74,493 | ) | (74,493 | ) |
| Retained earnings | 21 | 2,913,674 | 2,434,493 |
| SHAREHOLDERS' FUNDS | 3,139,181 | 2,660,000 |
| The financial statements were approved by the Board of Directors and authorised for issue on 11 July 2025 and were signed on its behalf by: |
| J M Preston - Director |
| A D Prager - Director |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| COMPANY BALANCE SHEET |
| 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 |
| Tangible assets | 11 |
| Investments | 12 |
| CURRENT ASSETS |
| Cash at bank |
| CREDITORS |
| Amounts falling due within one year | 15 |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 20 |
| Capital redemption reserve | 21 |
| Other reserves | 21 | ( |
) | ( |
) |
| Retained earnings | 21 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 990,862 | 57,382 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| Called up | Capital |
| share | Retained | redemption | Other | Total |
| capital | earnings | reserve | reserves | equity |
| £ | £ | £ | £ | £ |
| Balance at 1 April 2023 | 185,000 | 1,927,687 | 115,000 | (74,493 | ) | 2,153,194 |
| Changes in equity |
| Total comprehensive income | - | 562,306 | - | - | 562,306 |
| Dividends | - | (55,500 | ) | - | - | (55,500 | ) |
| Balance at 31 March 2024 | 185,000 | 2,434,493 | 115,000 | (74,493 | ) | 2,660,000 |
| Changes in equity |
| Total comprehensive income | - | 1,467,081 | - | - | 1,467,081 |
| Dividends | - | (987,900 | ) | - | - | (987,900 | ) |
| Balance at 31 March 2025 | 185,000 | 2,913,674 | 115,000 | (74,493 | ) | 3,139,181 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| COMPANY STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| Called up | Capital |
| share | Retained | redemption | Other | Total |
| capital | earnings | reserve | reserves | equity |
| £ | £ | £ | £ | £ |
| Balance at 1 April 2023 | ( |
) |
| Changes in equity |
| Total comprehensive income | - |
| Dividends | - | ( |
) | - | - | ( |
) |
| Balance at 31 March 2024 | ( |
) |
| Changes in equity |
| Total comprehensive income | - |
| Dividends | - | ( |
) | - | - | ( |
) |
| Balance at 31 March 2025 | ( |
) |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| CONSOLIDATED CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 25 | 2,744,711 | 1,136,162 |
| Interest element of hire purchase payments paid |
(4,316 |
) |
(2,571 |
) |
| Tax paid | (437,110 | ) | (43,046 | ) |
| Net cash from operating activities | 2,303,285 | 1,090,545 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (164,271 | ) | (143,081 | ) |
| Sale of tangible fixed assets | 25,839 | 8,264 |
| Interest received | 74,709 | 30,666 |
| Net cash from investing activities | (63,723 | ) | (104,151 | ) |
| Cash flows from financing activities |
| Capital repayments on finance leases | (46,174 | ) | (26,993 | ) |
| Equity dividends paid | (987,900 | ) | (55,500 | ) |
| Net cash from financing activities | (1,034,074 | ) | (82,493 | ) |
| Increase in cash and cash equivalents | 1,205,488 | 903,901 |
| Cash and cash equivalents at beginning of year |
26 |
2,773,004 |
1,869,103 |
| Cash and cash equivalents at end of year | 26 | 3,978,492 | 2,773,004 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 1. | STATUTORY INFORMATION |
| Paine Manwaring Group Limited is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1. |
| Going concern |
| The financial statements have been prepared on a going concern basis. The directors have considered relevant information, including the annual budget, forecast future cash flows and the monthly orderbook projections and the impact of subsequent events in making their assessment. |
| The directors have performed a robust analysis of the ongoing material price increases and wage inflation and their impact on the secured orderbook projections and future cashflows. Whilst at this stage it is difficult to predict all the further material price increases and wage inflation and their impacts with certainty the group has adequate resource to continue in operation existence for the foreseeable future. |
| Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and accounts. |
| Basis of consolidation |
| The group consolidated financial statements include the financial statements of the company and all of its subsidiary undertakings. All financial statements are made up to 31 March 2025. |
| All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. |
| The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities acquired is recognised as goodwill |
| Related party exemption |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Turnover |
| Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade and other discounts. |
| Sale of goods |
| Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, usually on dispatch or collection of the goods, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably. |
| Rendering of services and construction contracts |
| Turnover from rendering of services and construction contracts is recognised when the outcome of a service or contract can be measured reliably, the entity will recognise both income and costs by reference to the percentage of completion of the service or contract. |
| The methods used to determine the stage of completion are: |
| - the proportion that costs incurred for work performed to date bear to the estimated total costs; and |
| - surveys of work performed. |
| If the outcome cannot be reliably measured, all costs are expensed and revenue is only recognised to the |
| extent that it is probable that costs are recoverable. |
| When it is probable that a loss will occur on a service or contract, this is recognised in full immediately as an onerous contract provision. |
| Goodwill |
| Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is considered to be 10 years. |
| Intangible assets |
| Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. |
| Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases: |
| Software 20% per annum straight line |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Short leasehold | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| Property, plant and equipment are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses. |
| The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss. |
| Investments |
| Fixed asset investments are stated at cost less provision for diminution in value. |
| Impairment of non-current assets |
| At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss. |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Financial instruments |
| Financial instruments are classified by the director as basic or advanced following the conditions in Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' Section 11. Basic financial instruments are recognised at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost. The company has no advanced financial instruments. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Hire purchase and leasing commitments |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| Employee benefits |
| The costs of short-term employee benefits are recognised as a liability and an expense. |
| The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. |
| Critical accounting judgements and key sources of estimation uncertainty |
| In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. |
| The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. |
| Critical judgements and estimates |
| The following judgements have had the most significant effect on amounts recognised in the financial statements. |
| Construction contracts |
| In respect to construction contracts, the management undertake regular progress reviews. Profits (or losses) are recognised within the statement of comprehensive income as part of a contract's revenue and cost where management consider that the outcome of a construction contract can be estimated reliably. Reliable estimates are determined with reference to each contract’s stage of completion, future costs to complete and collectability of billings. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| An analysis of turnover by class of business is given below: |
| 2025 | 2024 |
| £ | £ |
| Sale of goods | 41,970 | 51,704 |
| Rendering of services | 2,679,656 | 2,358,186 |
| Construction contracts | 22,985,415 | 16,869,517 |
| Room rental | 3,150 | 9,360 |
| 25,710,191 | 19,288,767 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 3. | TURNOVER - continued |
| An analysis of turnover by geographical market is given below: |
| 2025 | 2024 |
| £ | £ |
| United Kingdom | 25,710,191 | 19,288,767 |
| 25,710,191 | 19,288,767 |
| 4. | EMPLOYEES AND DIRECTORS |
| 2025 | 2024 |
| £ | £ |
| Wages and salaries | 4,379,336 | 3,878,825 |
| Social security costs | 364,266 | 330,166 |
| Other pension costs | 178,197 | 142,266 |
| 4,921,799 | 4,351,257 |
| The average number of employees during the year was as follows: |
| 2025 | 2024 |
| Mechanical | 36 | 36 |
| Servicing | 31 | 26 |
| Electrical | 30 | 28 |
| Stores | 1 | 1 |
| Administrative | 8 | 8 |
| The average number of employees by undertakings that were proportionately consolidated during the year was 106 (2024 - 99 ) . |
| 2025 | 2024 |
| £ | £ |
| Directors' remuneration | 312,584 | 314,273 |
| Directors' pension contributions to money purchase schemes | 34,631 | 28,713 |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 5 | 5 |
| Information regarding the highest paid director is as follows: |
| 2025 | 2024 |
| £ | £ |
| Emoluments etc | 70,500 | 68,360 |
| Pension contributions to money purchase schemes | 12,729 | 8,867 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 2025 | 2024 |
| £ | £ |
| Hire of plant and machinery | 247,169 | 226,548 |
| Other operating leases | 59,246 | 60,400 |
| Depreciation - owned assets | 105,638 | 88,670 |
| Depreciation - assets on hire purchase contracts | 26,598 | 16,640 |
| Profit on disposal of fixed assets | (10,457 | ) | (7,148 | ) |
| Goodwill amortisation | 166,258 | 166,258 |
| Auditors' remuneration | 14,000 | 14,000 |
| Auditors' remuneration for non audit work | 2,000 | 2,000 |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2025 | 2024 |
| £ | £ |
| Hire purchase | 4,316 | 2,571 |
| 7. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 2025 | 2024 |
| £ | £ |
| Current tax: |
| UK corporation tax | 529,753 | 222,138 |
| Prior year under provision | 972 | 1,843 |
| Total current tax | 530,725 | 223,981 |
| Deferred tax | 15,307 | 21,332 |
| Tax on profit | 546,032 | 245,313 |
| UK corporation tax has been charged at 25 % . |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 7. | TAXATION - continued |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2025 | 2024 |
| £ | £ |
| Profit before tax | 2,013,113 | 807,619 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2024 - 25 %) |
503,278 |
201,905 |
| Effects of: |
| Expenses not deductible for tax purposes | 218 | - |
| Adjustments to tax charge in respect of previous periods | 972 | 1,843 |
| Amortisation on assets not qualifying for tax allowances | 41,564 | 41,565 |
| Total tax charge | 546,032 | 245,313 |
| 8. | INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 9. | DIVIDENDS |
| 2025 | 2024 |
| £ | £ |
| Ordinary shares of £1.00 each |
| Interim | 987,900 | 55,500 |
| 10. | INTANGIBLE FIXED ASSETS |
| Group |
| Computer |
| Goodwill | software | Totals |
| £ | £ | £ |
| COST |
| At 1 April 2024 |
| and 31 March 2025 | 1,795,591 | 11,150 | 1,806,741 |
| AMORTISATION |
| At 1 April 2024 | 1,463,071 | 11,150 | 1,474,221 |
| Amortisation for year | 166,258 | - | 166,258 |
| At 31 March 2025 | 1,629,329 | 11,150 | 1,640,479 |
| NET BOOK VALUE |
| At 31 March 2025 | 166,262 | - | 166,262 |
| At 31 March 2024 | 332,520 | - | 332,520 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Short | Plant and | and |
| leasehold | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 April 2024 | - | 36,667 | 135,144 |
| Additions | 7,811 | - | 52,924 |
| Disposals | - | (7,807 | ) | (11,115 | ) |
| At 31 March 2025 | 7,811 | 28,860 | 176,953 |
| DEPRECIATION |
| At 1 April 2024 | - | 34,798 | 77,752 |
| Charge for year | 312 | 408 | 20,024 |
| Eliminated on disposal | - | (7,807 | ) | (8,687 | ) |
| At 31 March 2025 | 312 | 27,399 | 89,089 |
| NET BOOK VALUE |
| At 31 March 2025 | 7,499 | 1,461 | 87,864 |
| At 31 March 2024 | - | 1,869 | 57,392 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 April 2024 | 967,198 | 19,898 | 1,158,907 |
| Additions | 136,266 | 11,311 | 208,312 |
| Disposals | (85,326 | ) | (19,898 | ) | (124,146 | ) |
| At 31 March 2025 | 1,018,138 | 11,311 | 1,243,073 |
| DEPRECIATION |
| At 1 April 2024 | 670,622 | 19,070 | 802,242 |
| Charge for year | 108,071 | 3,421 | 132,236 |
| Eliminated on disposal | (72,371 | ) | (19,898 | ) | (108,763 | ) |
| At 31 March 2025 | 706,322 | 2,593 | 825,715 |
| NET BOOK VALUE |
| At 31 March 2025 | 311,816 | 8,718 | 417,358 |
| At 31 March 2024 | 296,576 | 828 | 356,665 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 11. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
| Motor |
| vehicles |
| £ |
| COST |
| At 1 April 2024 | 119,125 |
| Additions | 44,040 |
| Disposals | (16,310 | ) |
| At 31 March 2025 | 146,855 |
| DEPRECIATION |
| At 1 April 2024 | 27,513 |
| Charge for year | 26,598 |
| Eliminated on disposal | (7,611 | ) |
| At 31 March 2025 | 46,500 |
| NET BOOK VALUE |
| At 31 March 2025 | 100,355 |
| At 31 March 2024 | 91,612 |
| 12. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 April 2024 |
| and 31 March 2025 |
| NET BOOK VALUE |
| At 31 March 2025 |
| At 31 March 2024 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: Unit D, Easting Close, Dominion Way, Worthing, West Sussex, BN14 8HQ |
| Nature of business: |
| % |
| Class of shares: | holding |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 12. | FIXED ASSET INVESTMENTS - continued |
| Registered office: Unit D, Easting Close, Dominion Way, Worthing, West Sussex, BN14 8HQ |
| Nature of business: |
| % |
| Class of shares: | holding |
| The shareholding in Paine Manwaring Limited is held indirectly. |
| 13. | STOCKS |
| Group |
| 2025 | 2024 |
| £ | £ |
| Stocks | 26,823 | 56,571 |
| 14. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group |
| 2025 | 2024 |
| £ | £ |
| Trade debtors | 846,411 | 712,492 |
| Amounts recoverable on contracts | 2,115,607 | 1,630,610 |
| Other debtors | 73,923 | 106,520 |
| VAT | 115,141 | 57,073 |
| Prepayments | 220,681 | 195,596 |
| 3,371,763 | 2,702,291 |
| Amounts recoverable on contracts includes £211,047 (2024: £263,300) retentions held by customers. |
| 15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2025 | 2024 | 2025 | 2024 |
| £ | £ | £ | £ |
| Hire purchase contracts (see note 17) | 35,516 | 35,513 |
| Trade creditors | 3,548,824 | 2,390,623 |
| Amounts owed to group undertakings | - | - |
| Corporation Tax | 315,753 | 222,138 |
| Social security and other taxes | 91,300 | 92,174 |
| Other creditors | 428,969 | 526,792 |
| Accruals and deferred income | 274,650 | 180,477 |
| 4,695,012 | 3,447,717 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group |
| 2025 | 2024 |
| £ | £ |
| Hire purchase contracts (see note 17) | 37,291 | 39,427 |
| 17. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase contracts |
| 2025 | 2024 |
| £ | £ |
| Net obligations repayable: |
| Within one year | 35,516 | 35,513 |
| Between one and five years | 37,291 | 39,427 |
| 72,807 | 74,940 |
| Group |
| Non-cancellable |
| operating leases |
| 2025 | 2024 |
| £ | £ |
| Within one year | 113,186 | 105,536 |
| Between one and five years | 279,148 | 331,185 |
| In more than five years | 183,450 | 244,600 |
| 575,784 | 681,321 |
| 18. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group |
| 2025 | 2024 |
| £ | £ |
| Hire purchase contracts | 72,807 | 74,940 |
| 19. | PROVISIONS FOR LIABILITIES |
| Group |
| 2025 | 2024 |
| £ | £ |
| Deferred tax | 89,214 | 73,907 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 19. | PROVISIONS FOR LIABILITIES - continued |
| Group |
| Deferred tax |
| £ |
| Balance at 1 April 2024 | 73,907 |
| Charge to Statement of Comprehensive Income during year | 15,307 |
| Balance at 31 March 2025 | 89,214 |
| 20. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2025 | 2024 |
| value: | £ | £ |
| Ordinary | £1.00 | 185,000 | 185,000 |
| 21. | RESERVES |
| Other reserves represent the nominal value of the shares held as treasury shares being 18,500 £1 ordinary shares with an aggregate total negative value of £74,493. |
| 22. | CONTINGENT LIABILITIES |
| The subsidiary undertakings, Paine Manwaring Limited and Paine Manwaring Heating Limited, have provided a composite cross guarantee for the bank borrowing facilities of these two companies. At the end of the current and comparative period there were no contingent liabilities identified by the directors. |
| 23. | RELATED PARTY DISCLOSURES |
| During the year, a total of key management personnel compensation of £ 508,249 (2024 - £ 479,795 ) was paid. |
| 24. | POST BALANCE SHEET EVENTS |
| After the year end, final dividends totalling £239,760 have been voted. |
| 25. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2025 | 2024 |
| £ | £ |
| Profit before taxation | 2,013,113 | 807,619 |
| Depreciation charges | 298,494 | 271,568 |
| Profit on disposal of fixed assets | (10,457 | ) | (7,148 | ) |
| Finance costs | 4,316 | 2,571 |
| Finance income | (74,709 | ) | (30,666 | ) |
| 2,230,757 | 1,043,944 |
| Decrease in stocks | 29,748 | 11,057 |
| (Increase)/decrease in trade and other debtors | (669,473 | ) | 14,916 |
| Increase in trade and other creditors | 1,153,679 | 66,245 |
| Cash generated from operations | 2,744,711 | 1,136,162 |
| PAINE MANWARING GROUP LIMITED (REGISTERED NUMBER: 09902441) |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 31 MARCH 2025 |
| 26. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 March 2025 |
| 31/3/25 | 1/4/24 |
| £ | £ |
| Cash and cash equivalents | 3,978,492 | 2,773,004 |
| Year ended 31 March 2024 |
| 31/3/24 | 1/4/23 |
| £ | £ |
| Cash and cash equivalents | 2,773,004 | 1,869,103 |
| 27. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1/4/24 | Cash flow | At 31/3/25 |
| £ | £ | £ |
| Net cash |
| Cash at bank | 2,773,004 | 1,205,488 | 3,978,492 |
| 2,773,004 | 1,205,488 | 3,978,492 |
| Debt |
| Finance leases | (74,940 | ) | 2,133 | (72,807 | ) |
| (74,940 | ) | 2,133 | (72,807 | ) |
| Total | 2,698,064 | 1,207,621 | 3,905,685 |