Company registration number 08275247 (England and Wales)
HARBOR SOLUTIONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
HARBOR SOLUTIONS LIMITED
COMPANY INFORMATION
Directors
J W Harris
S M Milton
Company number
08275247
Registered office
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
Auditor
S&W Partners Audit Limited
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
HARBOR SOLUTIONS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Statement of cash flows
10
Notes to the financial statements
11 - 18
HARBOR SOLUTIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Review of the business
Harbor specialises in providing comprehensive managed services around Backup and Cyber recovery across all Business sectors. We work closely with our partners to provide a combination of on premises, Cloud or hybrid solutions to ensure customer peace of mind in a secure, data smart world.
Revenue
Harbor focusses on customers who require long term partnerships with a specialist which generates recurring revenue streams over multiyear contracts for the provision of our services.
We have restructured the sales and marketing teams within the company to drive revenue within our customer base and also into new markets and partnerships. We have set up an Australian entity to access more markets.
Market
The Backup and Cyber Recovery market is growing significantly, due to increased data growth and increased threat of Cyber attacks across the Globe. Customers are much better educated on the Risks this brings and require specialists to reduce their risk. Harbor are well placed to capitalise on these trends based on our track record, our customer satisfaction and our services.
Customers
Our primary focus is to ensure customer satisfaction from initial meeting to on-boarding by our projects team to business as usual. Ongoing support is via our Services Delivery teams with regular meetings and comprehensive reports to allow the customer to be as informed as possible, on their data security as well as on going Cyber threats. Our customer churn rate is extremely low, and we are aware that we need to keep up with emerging technology to ensure our customer retention is at the highest possible levels. Our focus is to renew all customers, and we constantly strive to maintain the highest levels of High Touch, High quality services for our customers.
Staff
Harbor is a Services Business and understands how important it is to attract and retain experienced and qualified staff. Our staff costs constitute a material element of the Company’s overall costs, and we acknowledge that we need to maintain the highest standards of staff expertise and quantity, so it doesn’t impact our growth plans over the coming years.
Principal risks and uncertainties
To mitigate the risks and benefits of Emerging Technology we have a team dedicated to ensuring we are looking at all technology in our space and reviewing our technology offerings to make sure they do not become obsolete.
The company does not have significant exposure to any financial risks. The company has no debt and is self-funding with good cash flow.
Key performance indicators
The company measures the performance by assessing trends in revenues, profitability and cash flows.
Revenue has grown significantly over the past 3 years with good Year-on-Year growth. Profitability has been steady over the same periods. Cash flow from operating activities has enabled strategic investments in staff in all departments, but mainly focused on sales and marketing this Financial Year.
Looking Ahead
We are anticipating the company to grow at a similar rate as previous years. This is being driven by increasing volumes of customer data that need to be protecting in conjunction with increased Cyber Attacks. Our focus on customer engagement and service excellence positions us for this continued period of growth.
Further investment in the Australian market will also see a period of rapid expansion in that territory.
HARBOR SOLUTIONS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
S M Milton
Director
31 July 2025
HARBOR SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company continued to be the provision of information technology consultancy services.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J W Harris
S M Milton
Auditor
S&W Partners Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and 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 of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
HARBOR SOLUTIONS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
On behalf of the board
S M Milton
Director
31 July 2025
HARBOR SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARBOR SOLUTIONS LIMITED
- 5 -
Opinion
We have audited the financial statements of Harbor Solutions Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including 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 31 March 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the 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.
The other information comprises the information included in the strategic and directors report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the directors and strategic 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 strategic report and the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements.
HARBOR SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARBOR SOLUTIONS LIMITED (CONTINUED)
- 6 -
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 directors’ report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors’ remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these 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:
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 company 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 company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and reviewing legal and professional fee invoices;
we reviewed the minutes of board meetings to identify any references to non-compliance with laws and regulations.
We assessed the susceptibility of the company’s 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;
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
HARBOR SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HARBOR SOLUTIONS LIMITED (CONTINUED)
- 7 -
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 were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
The financial statements of Harbor Solutions Limited for the year ended 31st March 2024 were unaudited.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Keir Singleton
Senior Statutory Auditor
For and on behalf of S&W Partners Audit Limited
31 July 2025
Chartered Accountants
Statutory Auditor
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
HARBOR SOLUTIONS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
2
23,059,505
15,269,248
Cost of sales
(17,949,330)
(12,726,929)
Gross profit
5,110,175
2,542,319
Administrative expenses
(3,415,951)
(2,405,344)
Operating profit
3
1,694,224
136,975
Interest receivable and similar income
6
19,995
-
Interest payable and similar expenses
7
(2,426)
Profit before taxation
1,714,219
134,549
Tax on profit
8
(436,315)
(32,536)
Profit for the financial year
1,277,904
102,013
Retained earnings brought forward
163,691
61,678
Retained earnings carried forward
1,441,595
163,691
The profit and loss account has been prepared on the basis that all operations are continuing operations.
HARBOR SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
744,618
827,991
Current assets
Stocks
10
-
253,279
Debtors
11
9,511,578
6,393,365
Cash at bank and in hand
7,937,656
2,262,240
17,449,234
8,908,884
Creditors: amounts falling due within one year
12
(12,134,685)
(8,647,172)
Net current assets
5,314,549
261,712
Total assets less current liabilities
6,059,167
1,089,703
Creditors: amounts falling due after more than one year
13
(4,352,359)
(813,994)
Provisions for liabilities
Deferred tax liability
14
165,213
12,018
(165,213)
(12,018)
Net assets
1,541,595
263,691
Capital and reserves
Called up share capital
17
100,000
100,000
Profit and loss reserves
1,441,595
163,691
Total equity
1,541,595
263,691
The financial statements were approved by the board of directors and authorised for issue on 31 July 2025 and are signed on its behalf by:
S M Milton
Director
Company Registration No. 08275247
HARBOR SOLUTIONS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
19
5,814,743
(212,331)
Interest paid
(2,426)
Net cash inflow/(outflow) from operating activities
5,814,743
(214,757)
Investing activities
Purchase of tangible fixed assets
(159,322)
(122,039)
Repayment of loans
1,200
Interest received
19,995
Net cash used in investing activities
(139,327)
(120,839)
Financing activities
Payment of finance leases obligations
(61,974)
Net cash used in financing activities
-
(61,974)
Net increase/(decrease) in cash and cash equivalents
5,675,416
(397,570)
Cash and cash equivalents at beginning of year
2,262,240
2,659,810
Cash and cash equivalents at end of year
7,937,656
2,262,240
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
1
Accounting policies
Company information
Harbor Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is 22 Wycombe End, Beaconsfield, Buckinghamshire, HP9 1NB.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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 £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is measured at the fair value of the consideration received or receivable for the sale of goods and the rendering of services in the normal course of business, and is shown net of discounts and VAT.
Rendering of services
Revenue arises from the provision of software and IT consultancy services.
Revenue is recognised proportionally over the performance of the service contract, by reference to the stage of completion of the transaction at the end of the reporting period.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation 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:
Land and buildings Leasehold
3 or 10 years straight line
Leasehold improvements
3 or 10 years straight line
Plant and machinery
3 to 7 years straight line
Fixtures, fittings & equipment
3 years straight line
Motor vehicles
3 years straight line
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.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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 (if any).
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ”Basic Financial Instruments” to all of its financial instruments.
Financial instruments are recognised in the company’s balance sheet when the company becomes party to the contractual provisions of the instrument.
Basic financial assets
Short term debtors are measured at transaction price less any provision for impairment. Loans receivable are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method, less any provision for impairment.
Basic financial liabilities
Short term creditors are measured at transaction price. Other financial liabilities, including bank loans and other loans, are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised.
1.9
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
1.10
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.
1.11
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Turnover and other revenue
An analysis of the company's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Recurring revenue
14,880,928
10,410,315
Other revenue
8,178,577
4,858,933
23,059,505
15,269,248
2025
2024
£
£
Other revenue
Interest income
19,995
-
3
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(215,198)
21,107
Fees payable to the company's auditor for the audit of the company's financial statements
28,000
Depreciation of owned tangible fixed assets
242,695
235,114
Operating lease charges
142,641
99,400
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
32
25
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
4
Employees
(Continued)
- 14 -
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
3,660,782
2,297,559
Social security costs
438,342
282,931
Pension costs
97,167
66,879
4,196,291
2,647,369
5
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
472,500
270,000
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
236,250
135,000
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
19,995
7
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
-
2,426
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
283,120
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
Taxation
2025
2024
£
£
(Continued)
- 15 -
Deferred tax
Origination and reversal of timing differences
153,195
32,536
Total tax charge
436,315
32,536
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
1,714,219
134,549
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 19.00%)
428,555
25,564
Tax effect of expenses that are not deductible in determining taxable profit
7,549
3,928
Effect of change in corporation tax rate
2,884
Depreciation on assets not qualifying for tax allowances
211
160
Taxation charge for the year
436,315
32,536
9
Tangible fixed assets
Land and buildings Leasehold
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
8,420
13,364
2,390,795
101,874
90,763
2,605,216
Additions
116,444
42,878
159,322
At 31 March 2025
8,420
13,364
2,507,239
144,752
90,763
2,764,538
Depreciation and impairment
At 1 April 2024
4,210
13,364
1,658,202
88,843
12,606
1,777,225
Depreciation charged in the year
842
203,584
8,015
30,254
242,695
At 31 March 2025
5,052
13,364
1,861,786
96,858
42,860
2,019,920
Carrying amount
At 31 March 2025
3,368
645,453
47,894
47,903
744,618
At 31 March 2024
4,210
732,593
13,031
78,157
827,991
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
10
Stocks
2025
2024
£
£
Finished goods and goods for resale
253,279
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
5,001,490
3,349,041
Other debtors
22,289
2,912
Prepayments and accrued income
4,268,891
2,365,069
9,292,670
5,717,022
2025
2024
Amounts falling due after more than one year:
£
£
Prepayments and accrued income
218,908
676,343
Total debtors
9,511,578
6,393,365
12
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Trade creditors
1,822,570
1,393,498
Corporation tax
283,120
Other taxation and social security
853,174
451,146
Deferred income
15
6,990,516
5,877,263
Other creditors
77
2,075
Accruals
2,185,228
923,190
12,134,685
8,647,172
13
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Deferred income
15
4,352,359
813,994
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
14
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
165,213
184,827
Tax losses
-
(172,809)
165,213
12,018
2025
Movements in the year:
£
Liability at 1 April 2024
12,018
Charge to profit or loss
153,195
Liability at 31 March 2025
165,213
The deferred tax liability set out above is expected to reverse in the foreseeable future and relates to accelerated capital allowances that are expected to mature within the same period.
15
Deferred income
2025
2024
£
£
Other deferred income
11,342,875
6,691,257
Included in the financial statements as follows:
Current liabilities
6,990,516
5,877,263
Non-current liabilities
4,352,359
813,994
11,342,875
6,691,257
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
97,167
66,879
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
HARBOR SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
18
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within one year
140,754
54,462
Between two and five years
202,150
28,251
342,904
82,713
19
Cash generated from/(absorbed by) operations
2025
2024
£
£
Profit for the year after tax
1,277,904
102,013
Adjustments for:
Taxation charged
436,315
32,536
Finance costs
2,426
Investment income
(19,995)
Depreciation and impairment of tangible fixed assets
242,695
235,114
Movements in working capital:
Decrease/(increase) in stocks
253,279
(143,109)
Increase in debtors
(3,118,213)
(1,440,748)
Increase in creditors
2,091,140
1,443,736
Increase/(decrease) in deferred income
4,651,618
(444,299)
Cash generated from/(absorbed by) operations
5,814,743
(212,331)
2025-03-312024-04-01falseCCH SoftwareCCH Accounts Production 2024.100J W HarrisS M Miltonfalsefalse082752472024-04-012025-03-3108275247bus:Director12024-04-012025-03-3108275247bus:Director22024-04-012025-03-3108275247bus:RegisteredOffice2024-04-012025-03-31082752472025-03-31082752472023-04-012024-03-3108275247core:RetainedEarningsAccumulatedLosses2024-03-3108275247core:RetainedEarningsAccumulatedLosses2023-03-3108275247core:ShareCapital2025-03-3108275247core:ShareCapital2024-03-3108275247core:RetainedEarningsAccumulatedLosses2025-03-3108275247core:RetainedEarningsAccumulatedLosses2024-03-31082752472024-03-3108275247core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3108275247core:LeaseholdImprovements2025-03-3108275247core:PlantMachinery2025-03-3108275247core:FurnitureFittings2025-03-3108275247core:MotorVehicles2025-03-3108275247core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3108275247core:LeaseholdImprovements2024-03-3108275247core:PlantMachinery2024-03-3108275247core:FurnitureFittings2024-03-3108275247core:MotorVehicles2024-03-3108275247core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3108275247core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3108275247core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3108275247core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3108275247core:CurrentFinancialInstruments2025-03-3108275247core:CurrentFinancialInstruments2024-03-31082752472024-03-31082752472023-03-3108275247core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3108275247core:LeaseholdImprovements2024-04-012025-03-3108275247core:PlantMachinery2024-04-012025-03-3108275247core:FurnitureFittings2024-04-012025-03-3108275247core:MotorVehicles2024-04-012025-03-3108275247core:UKTax2024-04-012025-03-3108275247core:UKTax2023-04-012024-03-310827524712024-04-012025-03-310827524712023-04-012024-03-3108275247core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3108275247core:LeaseholdImprovements2024-03-3108275247core:PlantMachinery2024-03-3108275247core:FurnitureFittings2024-03-3108275247core:MotorVehicles2024-03-3108275247core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3108275247core:Non-currentFinancialInstruments2025-03-3108275247core:Non-currentFinancialInstruments2024-03-3108275247core:WithinOneYear2025-03-3108275247core:WithinOneYear2024-03-3108275247core:BetweenTwoFiveYears2025-03-3108275247core:BetweenTwoFiveYears2024-03-3108275247bus:PrivateLimitedCompanyLtd2024-04-012025-03-3108275247bus:FRS1022024-04-012025-03-3108275247bus:Audited2024-04-012025-03-3108275247bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP