| REGISTERED NUMBER: |
| GLOSSBROOK BUILDERS LIMITED |
| STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
| FINANCIAL STATEMENTS FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| REGISTERED NUMBER: |
| GLOSSBROOK BUILDERS LIMITED |
| STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
| FINANCIAL STATEMENTS FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| CONTENTS OF THE FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| Page |
| Company Information | 1 |
| Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Income Statement | 9 |
| Other Comprehensive Income | 10 |
| Balance Sheet | 11 |
| Statement of Changes in Equity | 12 |
| Cash Flow Statement | 13 |
| Notes to the Cash Flow Statement | 14 |
| Notes to the Financial Statements | 15 |
| GLOSSBROOK BUILDERS LIMITED |
| COMPANY INFORMATION |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| DIRECTORS: |
| SECRETARY: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Statutory Auditors |
| Chartered Accountants |
| Fryern House |
| 125 Winchester Road |
| Chandlers Ford |
| Hampshire |
| SO53 2DR |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| STRATEGIC REPORT |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| The directors present their strategic report for the year ended 28 February 2025. |
| REVIEW OF BUSINESS |
| The Company is a renowned local builder of houses, flats and commercial buildings for a range of developers, housing associations and private clients. It was incorporated in 1985 and is therefore celebrating 40 years of trading this year. |
| Projects undertaken range from groups of small or medium sized houses to single large houses, and from small single blocks of flats, some having integral commercial units, through to multiple multi-storey blocks of flats. Although the majority are for construction of new buildings from the ground up, the Company also works on conversions of existing structures. |
| Contract sizes are usually in the range of £1m to £6m, although recently the Company has worked on contracts either side of this range. |
| Recent commercial projects have involved the construction of new buildings, alterations of existing structures and refurbishment. These have ranged from small factories or workshops, through to industrial developments with several units. In the past, we have also constructed office blocks with finished buildings having a variety of uses. |
| Following a challenging Covid and immediate post-Covid era, where the Company honoured fixed price contracts despite high cost inflation and was resultantly loss-making, Company performance has markedly improved. This is evidenced by the return of the Company to profitability in the last two years with a turnover in the year ended 28 February 2025 of £17.8m (2024: £17.0m) and a net profit before tax of £372k (2024: £217k). |
| The Company has recently been operating at a lower level of turnover compared to previous years, but on a more profitable basis. This increased margin has resulted from the Company's investment in its management and systems, leading to better project management and thus improved profitability. The gross profit margin in the year to 28 February 2025 increased to 12.0% (2024: 9.6%). |
| The Company has an extensive list of potential projects which should start in the next twelve months. Together with the existing active projects, this should result in at least similar levels of turnover in the year to 28 February 2026. These potential projects have been priced and negotiated with a settled supply chain, devoid of post-Covid inflation. This allows the Company to look forward to managing the delivery of these projects which will include some of the largest projects the Company has undertaken. |
| Housing demand remains strong in the area and produces a flow of enquiries and prospective new work, with the Company currently in discussion with new and existing clients, negotiating prices on a number of projects. |
| The reputation of the Company for quality work and good working relationships established in the past and maintained during the turmoil of the post Covid years continues to attract new clients largely because of recommendation as well as repeat business from existing clients. |
| There are potential short and medium term risks to housing demand resulting from the current economic circumstances, but the long term housing market fundamentals should continue to be strong while there is a continuing housing shortage. Demand looks as if it will remain greater than supply for the foreseeable future. |
| The construction industry in the UK and locally remains competitive and margins continue to be tight. The Company is aware that any plans for the future development of the business may be subject to unforeseen future events outside its control. |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| STRATEGIC REPORT |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| Significant price inflation because of the Coronavirus pandemic and the conflict in Ukraine had an impact on the profitability of the business between 2021 and 2023. Whilst material and labour availability has improved and costs have stabilised to some extent there is still a risk of future price increases. Inflationary pressure on material and labour availability continues to be a risk arising from cost uncertainty when working on fixed price contracts. The Company recognises this risk and has adopted a pricing strategy which accounts for this risk. In addition, securing fixed priced supply through early procurement wherever possible provides a degree of price security. The Company's purchasing team continue to work hard in establishing additional supply chain options to mitigate availability and cost risk. |
| Construction activities have the potential risk to cause injury to employees, sub-contract staff, site visitors and the public. The Company is committed to minimising these risks through continual review of its Health & Safety (H&S) Policy, providing ongoing mandatory H&S training for all Site Staff and education of sub-contractor staff working on site. The Company has experienced external H&S advisors who are involved in project planning and carry out monthly or twice monthly visits to sites reporting to Site and Contract Managers. |
| The business is reliant on the performance of its employees in the successful execution of its business activities and, over the last few years, the Company has strengthened its management team and introduced quality assurance systems. The additional management resources have also enabled the Company to embrace new Building and Environmental Regulations. |
| The Company is acutely aware of the skills shortage within the industry at all levels which is exacerbated in times of growth and so the Company strives to create a rewarding environment for all its employees. Training remains a priority and Site and Contract Managers and Supervisors are encouraged to undertake NVQ, degree and post graduate training at the appropriate level with some Managers achieving membership of the Chartered Institute of Building. |
| In the last few years as the Company and the construction industry in general went through a period of growth, there was greater competition for limited sub-contractor resource. The Company has always recognised the importance of fostering long-term relationships with its materials suppliers and sub-contractors, usually local to its operating area, and a key element of these relationships is based on good payment terms. These relationships help to maintain the levels of resource to meet the Company's objectives of quality of work and completion to programme. |
| Construction is a barometer of the broader economy and is affected by adverse economic conditions as well as government policies, and these both will have an impact on construction activity. The Company continues to develop the sources of its work ensuring a spread of projects across several sectors to provide a degree of flexibility to react to economic change and avoid exposure to declining work in any sector. |
| KEY PERFORMANCE INDICATORS |
| The Company's key performance indicators are considered to be turnover, gross profit and net profit. These have been considered within the Review of Business above. |
| ON BEHALF OF THE BOARD: |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| The directors present their report with the financial statements of the Company for the year ended 28 February 2025. |
| DIVIDENDS |
| No interim dividend was paid in the year. The directors recommend that no final dividend be paid. |
| The total distribution of dividends for the year ended 28 February 2025 will be £nil. |
| RESEARCH AND DEVELOPMENT |
| The Company's projects are usually for bespoke housing developments each of which brings its own challenges in the pre-contract and early stages of the projects which allows the Company's management to review value engineering opportunities to confirm or increase the project viability for the client and also to overcome any physical or logistical difficulties in delivery of the project. |
| This project planning stage also allows the review of the use of low carbon construction and the latest renewable energy systems available in the market. |
| FUTURE DEVELOPMENTS |
| During the past two years ended 28 February 2025 the Company traded in a more stable environment than during the financial year ended 28 February 2023, which was the most difficult experienced by the Company in the last decade or so. This period of trading in a more stable environment has enabled the Company to manage and develop the business in a more measured manner, replenishing the resources used in trading through the turbulent times. |
| The Company will continue to focus on strengthening existing longstanding customer relationships which have contributed significant repeat business and underpinned the results of the Company over the years. The Company will also develop new relationships already established with other developers and project providers as well as seeking new clients from identified categories of developers |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 March 2024 to the date of this report. |
| FINANCIAL INSTRUMENTS RISKS |
| The Company's principal financial instruments comprise bank balances, trade creditors, trade debtors, payments on account and hire purchase agreements. The main purpose of these instruments is to raise funds and finance the Company's operations. |
| Payments on account are a key part of funding work in progress on the Company's contracts and are managed by ensuring that contract valuations are prepared monthly and that invoices are raised accordingly. |
| Due to the nature of the financial instruments used by the Company there is no exposure to price risk. The Company's approach to managing other risks applicable to the financial instruments concerned is summarised below. |
| Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due. |
| Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. |
| The Company is a lessee in respect of hire purchased and leased assets. The liquidity risk in respect of these is managed in the same way as trade creditors above. |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| REPORT OF THE DIRECTORS |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the 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 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 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 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. |
| 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 company'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 company's auditors are aware of that information. |
| AUDITORS |
| The auditors, Rothmans Audit LLP, 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 |
| GLOSSBROOK BUILDERS LIMITED |
| Opinion |
| We have audited the financial statements of Glossbrook Builders Limited (the 'company') for the year ended 28 February 2025 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
| In our opinion the financial statements: |
| - | give a true and fair view of the state of the company's affairs as at 28 February 2025 and of its 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 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 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
| Opinions on other matters prescribed by the Companies Act 2006 |
| In our opinion, based on the work undertaken in the course of the audit: |
| - | the information given in the 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 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 |
| GLOSSBROOK BUILDERS LIMITED |
| Matters on which we are required to report by exception |
| In the light of the 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 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, 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; or |
| - | the directors were not entitled to take advantage of the small companies' exemption from the requirement to prepare a Strategic Report. |
| Responsibilities of directors |
| As explained more fully in the Statement of Directors' Responsibilities 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 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. |
| REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
| GLOSSBROOK BUILDERS LIMITED |
| 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. |
| We obtained an understanding of the legal and regulatory framework that the Company operates in, focusing on those laws and regulations that had a direct effect on the Financial Statements or that had a fundamental effect on the operations of the Company. The key laws and regulations we considered in this context included the UK Companies Act and Health & Safety regulations. |
| Discussions were held within the engagement team regarding how and where fraud might occur in the Financial Statements and any potential indicators of fraud. As part of this discussion, we identified potential risk areas such as revenue cut-off, the correct application of contract accounting and provisions for any potential losses on contracts. Audit procedures were designed to ensure all of the risks were addressed. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - enquiring of management as to actual and potential litigation and claims; and |
| - reviewing any correspondence with regulators and the Company's legal advisors. |
| 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; and |
| - assessed whether judgements and assumptions contained any indication of potential bias. |
| There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. |
| Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. |
| 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 |
| Chartered Accountants |
| Fryern House |
| 125 Winchester Road |
| Chandlers Ford |
| Hampshire |
| SO53 2DR |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| INCOME STATEMENT |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| TURNOVER | 3 |
| Cost of sales |
| GROSS PROFIT |
| Administrative expenses |
| 374,000 | 196,488 |
| Other operating income |
| OPERATING PROFIT | 5 |
| Interest receivable and similar income |
| 388,738 | 227,301 |
| Interest payable and similar expenses | 6 |
| PROFIT BEFORE TAXATION |
| Tax on profit | 7 | ( |
) | ( |
) |
| PROFIT FOR THE FINANCIAL YEAR |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| OTHER COMPREHENSIVE INCOME |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| PROFIT FOR THE YEAR |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| BALANCE SHEET |
| 28 FEBRUARY 2025 |
| 2025 | 2024 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 8 |
| CURRENT ASSETS |
| Stocks | 9 |
| Debtors: amounts falling due within one year | 10 |
| Debtors: amounts falling due after more than one year |
10 |
| Cash at bank |
| CREDITORS |
| Amounts falling due within one year | 11 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
12 |
( |
) |
( |
) |
| PROVISIONS FOR LIABILITIES | 15 | ( |
) | ( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 16 |
| Retained earnings | 17 |
| SHAREHOLDERS' FUNDS |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| STATEMENT OF CHANGES IN EQUITY |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 March 2023 |
| Changes in equity |
| Profit for the year | - | 348,163 | 348,163 |
| Total comprehensive income | - |
| Balance at 29 February 2024 |
| Changes in equity |
| Profit for the year | - | 382,710 | 382,710 |
| Total comprehensive income | - |
| Balance at 28 February 2025 |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 2025 | 2024 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | ( |
) |
| Interest paid | ( |
) | ( |
) |
| Interest element of hire purchase payments paid |
( |
) |
( |
) |
| Tax refund |
| Net cash from operating activities |
| Cash flows from investing activities |
| Sale of tangible fixed assets |
| Interest received |
| Net cash from investing activities |
| Cash flows from financing activities |
| Capital element of finance leases | ( |
) | ( |
) |
| Net cash from financing activities | ( |
) | ( |
) |
| Increase in cash and cash equivalents |
| Cash and cash equivalents at beginning of year |
2 |
46,713 |
| Cash and cash equivalents at end of year | 2 | 353,695 | 97,310 |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE CASH FLOW STATEMENT |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2025 | 2024 |
| £ | £ |
| Profit before taxation |
| Depreciation charges |
| Profit on disposal of fixed assets | ( |
) | ( |
) |
| Decrease in provisions | (9,769 | ) | (150,389 | ) |
| Finance costs | 16,692 | 9,971 |
| Finance income | (451 | ) | (1,806 | ) |
| 436,009 | 117,207 |
| (Increase)/decrease in stocks | ( |
) |
| Decrease in trade and other debtors |
| Increase/(decrease) in trade and other creditors | ( |
) |
| Cash generated from operations | ( |
) |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 28 February 2025 |
| 28/2/25 | 1/3/24 |
| £ | £ |
| Cash and cash equivalents | 353,695 | 97,310 |
| Year ended 29 February 2024 |
| 29/2/24 | 1/3/23 |
| £ | £ |
| Cash and cash equivalents | 97,310 | 46,713 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| Other |
| non-cash |
| At 1/3/24 | Cash flow | changes | At 28/2/25 |
| £ | £ | £ | £ |
| Net cash |
| Cash at bank | 97,310 | 256,385 | 353,695 |
| 97,310 | 353,695 |
| Debt |
| Finance leases | (97,166 | ) | 73,340 | (55,515 | ) | (79,341 | ) |
| (97,166 | ) | 73,340 | (55,515 | ) | (79,341 | ) |
| Total | 144 | 329,725 | (55,515 | ) | 274,354 |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 1. | COMPANY INFORMATION |
| Glossbrook Builders Limited was incorporated on 26th February 1985 under the Companies Act 1948 to 1981, as a private limited company and is registered in England and Wales. The principal activity of Glossbrook Builders Limited is that of building and construction of houses, flats and commercial buildings. The address of its head office and registered office is 2A Oswald Road, Bournemouth, Dorset, BH9 2TQ. |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The presentation currency is £ sterling. |
| Going concern |
| The financial statements are prepared on the going concern basis. |
| Financial Reporting Standard 102 - reduced disclosure exemptions |
| The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland": |
| • | the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c); |
| • | the requirement of paragraph 33.7. |
| 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. |
| Turnover and profits |
| Turnover is the total amount receivable by the company for services supplied under long-term contracts, excluding value added tax and trade discounts. |
| Long-term contracts are assessed on a contract by contract basis and are reflected in the Income Statement by recording turnover and related costs as contract activity progresses based on the percentage completed. Where the outcome of each long-term contract can be assessed with reasonable certainty before its conclusion, the attributable profit is recognised in the Income Statement as the difference between the reported turnover and related costs for that contract. When losses are expected on contracts, these are recognised in full and included in the Future Loss Provision. |
| The completion stage of a contract is determined by reference to costs incurred compared to total estimated costs of the contract. |
| Tangible fixed assets |
| The cost of fixed assets initially recognised includes its purchase price and any cost that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in a manner intended by management. |
| Fixed assets are derecognised on disposal or when no future economic benefits are expected. On disposal, the difference between the net disposal proceeds and the carrying amount is recognised in the Income Statement. |
| Depreciation is provided at rates calculated to write off the cost or valuation less residual value of each asset over its expected useful life, as follows: |
| Plant and machinery | - 25% reducing balance |
| Fixtures and equipment | - 25% reducing balance |
| Motor vehicles | - 25% reducing balance |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Stocks and work in progress |
| Work in progress is valued at the lower of cost and net realisable value. Net realisable value is the estimated sales price less costs to completion. |
| Work in progress is shown net of relevant payments on account. |
| Financial instruments |
| The company only has financial assets and liabilities of the kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and debt instruments are subsequently measured at amortised cost. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| 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 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 the financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Research and development |
| Expenditure on research and development is written off in the year in which it is incurred. |
| Leasing and hire purchase commitments |
| Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Income Statement so as to produce constant periodic rates of charge on the net obligations outstanding in each period. |
| Rentals payable under operating leases are charged to the Income Statement on a straight line basis over the lease term. |
| Pensions |
| The pension costs charged in the financial statements represent the contributions payable by the company during the year. |
| Long term contracts |
| Amounts recoverable on long term contracts, which are included in debtors are stated at the net sales value of work done after provisions for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account. |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 2. | ACCOUNTING POLICIES - continued |
| Significant judgements and estimates |
| The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date, and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. |
| The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements: |
| 1) | Revenue recognition |
| Revenue is recognised in relation to the value of work carried out which is based on the project as a whole. Judgements are made on the timing of revenue recognition based on the stage of completion percentage of the work and the expected outcome of the contract. |
| Other key sources of estimation uncertainty: |
| 1) | Revenue recognition |
| The degree of completion of contracts is estimated by reviewing the costs incurred to date against the total expected costs of the project, which is applied to the expected contract value. |
| 2) | Future loss provision |
| Progress on contracts is continually reviewed to assess performance. Where losses are expected on contracts these are recognised in full and included in the future loss provision. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the company. |
| All of the company's turnover is derived from work on contracts carried out in the UK. |
| 4. | EMPLOYEES AND DIRECTORS |
| 2025 | 2024 |
| £ | £ |
| Wages and salaries |
| Social security costs |
| Other pension costs |
| The average number of employees during the year was as follows: |
| 2025 | 2024 |
| Site Staff | 30 | 35 |
| Administration | 16 | 15 |
| 2025 | 2024 |
| £ | £ |
| Directors' remuneration |
| Directors' pension contributions to money purchase schemes |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| Information regarding the highest paid director is as follows: |
| 2025 | 2024 |
| £ | £ |
| Emoluments etc |
| Pension contributions to money purchase schemes |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 2025 | 2024 |
| £ | £ |
| Depreciation - owned assets |
| Depreciation - assets on hire purchase contracts |
| Profit on disposal of fixed assets | ( |
) | ( |
) |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2025 | 2024 |
| £ | £ |
| Loans and other interest payable |
| Hire purchase and finance lease charges |
| 7. | TAXATION |
| Analysis of the tax credit |
| The tax credit on the profit for the year was as follows: |
| 2025 | 2024 |
| £ | £ |
| Current tax: |
| Over/under provision in prior |
| year | (10,664 | ) | - |
| R&D tax credit - prior year | - | (33,546 | ) |
| R&D tax credit - current year | - | (97,287 | ) |
| Tax on profit | ( |
) | ( |
) |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 7. | TAXATION - continued |
| Reconciliation of total tax credit included in profit and loss |
| The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below: |
| 2025 | 2024 |
| £ | £ |
| Profit before tax |
| Profit multiplied by the standard rate of corporation tax in the UK of (2024 - |
| Effects of: |
| Expenses not deductible for tax purposes |
| Adjustments to tax charge in respect of previous periods | ( |
) |
| Movement in deferred tax unprovided | (96,289 | ) | 20,726 |
| Other short term timing differences | 2,650 | (10,500 | ) |
| R&D tax credit - prior year | - | (33,546 | ) |
| R&D enhanced deduction | - | (303,489 | ) |
| Difference in tax rate on R&D claim | - | 141,158 |
| Total tax credit | (10,664 | ) | (130,833 | ) |
| The Company has estimated tax losses carried forward of £1.33m (2024: £1.77m). |
| 8. | TANGIBLE FIXED ASSETS |
| Fixtures |
| Plant and | and | Motor |
| machinery | fittings | vehicles | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 March 2024 |
| Additions |
| Disposals | ( |
) | ( |
) |
| At 28 February 2025 |
| DEPRECIATION |
| At 1 March 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) |
| At 28 February 2025 |
| NET BOOK VALUE |
| At 28 February 2025 |
| At 29 February 2024 |
| The net book value of tangible fixed assets includes £129,192 (2024: £131,693) in respect of assets held under hire purchase contracts and finance leases. |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 9. | STOCKS |
| 2025 | 2024 |
| £ | £ |
| Work-in-progress |
| Payments on account | ( |
) | ( |
) |
| 10. | DEBTORS |
| 2025 | 2024 |
| £ | £ |
| Amounts falling due within one year: |
| Trade debtors |
| Amounts owed by group undertakings |
| Amounts recoverable on contracts |
| Other debtors |
| Corporation tax |
| VAT |
| Prepayments and accrued income |
| Amounts falling due after more than one year: |
| Trade debtors |
| Aggregate amounts |
| 11. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| 2025 | 2024 |
| £ | £ |
| Hire purchase contracts (see note 13) |
| Payments on account |
| Trade creditors |
| Social security and other taxes |
| VAT | 23,277 | - |
| Other creditors |
| Accruals and deferred income |
| 12. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| 2025 | 2024 |
| £ | £ |
| Hire purchase contracts (see note 13) |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 13. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Hire purchase contracts |
| 2025 | 2024 |
| £ | £ |
| Net obligations repayable: |
| Within one year | 43,107 | 57,601 |
| Between one and five years | 36,234 | 39,565 |
| 79,341 | 97,166 |
| Non-cancellable operating leases |
| 2025 | 2024 |
| £ | £ |
| Within one year | - | 7,720 |
| Between one and five years | - | - |
| - | 7,720 |
| 14. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| 2025 | 2024 |
| £ | £ |
| Hire purchase contracts | 79,341 | 97,166 |
| The hire purchase contracts are secured over the assets to which they relate. |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 15. | PROVISIONS FOR LIABILITIES |
| 2025 | 2024 |
| £ | £ |
| Deferred tax | - | - |
| Remedial provision | - | 972 |
| Future loss provision | 122,589 | 131,386 |
| 122,589 | 132,358 |
| Deferred | Remedial | Futureloss | Total |
| tax | provisions | provision |
| £ | £ | £ | £ |
| Balance at 1 March 2024 | - | 972 | 131,386 | 132,358 |
| Provided/(utilised) during period | - | (972 | ) | (8,797 | (9,769 | ) |
| Balance at 28 February 2024 | - | - | 122,589 | 122,589 |
| The deferred tax provision is split as follows: |
| 2025 | 2024 |
| £ | £ |
| Accelerated capital allowances | 54,662 | 57,917 |
| Tax losses carried forward | (54,662 | (57,917 | ) |
| - | - |
| 16. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2025 | 2024 |
| value: | £ | £ |
| Ordinary | £1 | 1,250 | 1,250 |
| The ordinary shares are not redeemable and rank equally in respect of voting rights and dividends declared and shall entitle the holder to full participation in respect of the entity and in the event of winding up the company. |
| 17. | RESERVES |
| Retained |
| earnings |
| £ |
| At 1 March 2024 |
| Profit for the year |
| At 28 February 2025 |
| Retained earnings includes all current and prior period retained profits and losses. |
| 18. | PENSION COMMITMENTS |
| The company operates defined contribution pension schemes for all its employees. The schemes and their assets are held by independent managers. The pension charge represents contributions due from the company and amounted to £151,545 (2024: £119,480). |
| GLOSSBROOK BUILDERS LIMITED (REGISTERED NUMBER: 01889961) |
| NOTES TO THE FINANCIAL STATEMENTS - continued |
| FOR THE YEAR ENDED 28 FEBRUARY 2025 |
| 19. | ULTIMATE PARENT COMPANY |
| The company's ultimate parent company is Glossbrook Holdings Limited, a company incorporated in England and Wales. |
| The largest group in which the results of the company are consolidated is that headed by Glossbrook Holdings Limited. The consolidated accounts of Glossbrook Holdings Limited are available to the public and may be obtained from the Registrar of Companies. |
| 20. | ULTIMATE CONTROLLING PARTY |
| The directors do not consider any one party to have ultimate control of the company. |