Company registration number 02770746 (England and Wales)
HIGHADMIT PROJECTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HIGHADMIT PROJECTS LIMITED
COMPANY INFORMATION
Directors
Mr M Tuchli
Mrs M H Tuchli
Mr N Tuchli
Mr D Wells
Mr M Lewis
Secretary
Mrs M H Tuchli
Company number
02770746
Registered office
The Old Courthouse
Heol Y Gyfraith
Talbot Green
Pontyclun
CF72 8AJ
Auditor
UHY Hacker Young
Bradbury House
Mission Court
Newport
Gwent
United Kingdom
NP20 2DW
HIGHADMIT PROJECTS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 24
HIGHADMIT PROJECTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
There has not been any changes in the principal activities of the company in the year under review. The directors are delighted to report a strong year.
As shown in the profit and loss account, the company's revenue decreased by 36.2% compared with 2023, to £11,737,755 from £18,405,399, however, this is due to operations being divided into the relevant group companies.
The operating profit was £543,788 for the year to 31 December 2024 compared to £486,372 for the year to 31 December 2023.
Gross profit improved from 14.9% to 18.7% due to a combination of project mix as well as improvements resulting from the group's strategic project management. In 2023, the company bore significant increases in labour and material costs after project budgets has been prepared and agreed.
At 31 December 2024 the company had net current assets of £2,706,234 (2023: £2,782,177) and net assets of £3,413,677 (2023: £3,547,724) as shown on the balance sheet.
We aim to present a balanced and comprehensive review of the development and performance of the company during the year and its position at year end. The company has established an exceptional reputation within the industry and accepts reoccurring orders from numerous clients. Our company has been performing exceptionally well in the current market, thanks to our loyal customers and dedicated staff. We have secured contracts and projects which will boost our revenue and profitability. We are confident that we will continue to grow and deliver outstanding results for our stakeholders.
Principal risks and uncertainties
The company operates in a highly competitive market which is a continuing risk to the company and could result in losing sales to its key competitors. The company manages this risk by focusing on quality of service.
The company's activities expose it to a number of financial risks including price risk, credit risk, cash flow risk and liquidity risk. The company does not use derivative financial instruments for speculative purposes.
Cash flow risk
The company has no interest bearing assets and few interest bearing liabilities which minimises the uncertainty of cash flows.
Credit Risk
The company's principal financial assets are cash, and trade and other receivables.
The company's credit risk is primarily attributed to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables.
The company has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers.
Liquidity risk
The company manages the liquidity risk by monitoring working capital and ensuring there are sufficient funds to meet payments.
Key performance indicators
The Board regards the key measures of operating effectiveness to be sales growth and margins. However, the performance of individual contracts is also regarded as a key indicator of performance. Each contract is assessed individually with a number of large contracts per year. The company is satisfied with the contract performance in the year with no real issues noted. The contracts largely ran to budget and on time which means that the company hit its targets and the customers were generally delighted.
HIGHADMIT PROJECTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Mr N Tuchli
Director
10 September 2025
HIGHADMIT PROJECTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company in the year under review was that of electrical installation.
Results and dividends
The results for the year are set out on page 8, a fair review of business is set out in the strategic report on page 1.
Ordinary dividends were paid amounting to £486,913. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M Tuchli
Mrs M H Tuchli
Mr N Tuchli
Mr D Wells
Mr M Lewis
Auditor
UHY Hacker Young have expressed their willingness to continue in office as auditor and appropriate arrangements have been put in place for them to be deemed reappointed as auditor in the absence of an Annual General Meeting.
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.
On behalf of the board
Mr N Tuchli
Director
10 September 2025
HIGHADMIT PROJECTS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
HIGHADMIT PROJECTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HIGHADMIT PROJECTS LIMITED
- 5 -
Opinion
We have audited the financial statements of Highadmit Projects Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, 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 December 2024 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 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 our 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.
HIGHADMIT PROJECTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HIGHADMIT PROJECTS LIMITED
- 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:
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 company through discussions with directors and other management, and from our commercial knowledge and experience of the relevant 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 and ISO standards;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; 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.
HIGHADMIT PROJECTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HIGHADMIT PROJECTS LIMITED
- 7 -
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; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
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.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial statements, 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 is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr John Griffiths (Senior Statutory Auditor)
For and on behalf of UHY Hacker Young
10 September 2025
Chartered Accountants
Statutory Auditor
Newport
Gwent
United Kingdom
HIGHADMIT PROJECTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
11,737,755
18,405,399
Cost of sales
(9,542,654)
(15,666,956)
Gross profit
2,195,101
2,738,443
Administrative expenses
(2,196,313)
(2,252,071)
Other operating income
545,000
Operating profit
4
543,788
486,372
Interest receivable and similar income
7
13,169
23,695
Interest payable and similar expenses
8
(10,965)
(11,773)
Profit before taxation
545,992
498,294
Tax on profit
9
(155,253)
(137,057)
Profit for the financial year
390,739
361,237
The profit and loss account has been prepared on the basis that all operations are continuing operations.
HIGHADMIT PROJECTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
390,739
361,237
Other comprehensive income
-
-
Total comprehensive income for the year
390,739
361,237
HIGHADMIT PROJECTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
707,443
765,547
Current assets
Stocks
12
13,049
12,443
Debtors
14
4,649,714
3,308,617
Cash at bank and in hand
2,575,125
1,665,226
7,237,888
4,986,286
Creditors: amounts falling due within one year
15
(4,531,654)
(2,204,109)
Net current assets
2,706,234
2,782,177
Total assets less current liabilities
3,413,677
3,547,724
Creditors: amounts falling due after more than one year
16
(56,533)
(81,919)
Provisions for liabilities
Deferred tax liability
19
(88,688)
(101,175)
(88,688)
(101,175)
Net assets
3,268,456
3,364,630
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
3,268,356
3,364,530
Total equity
3,268,456
3,364,630
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 10 September 2025 and are signed on its behalf by:
Mr N Tuchli
Director
Company registration number 02770746 (England and Wales)
HIGHADMIT PROJECTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
3,423,345
3,423,445
Year ended 31 December 2023:
Profit and total comprehensive income
-
361,237
361,237
Dividends
10
-
(420,052)
(420,052)
Balance at 31 December 2023
100
3,364,530
3,364,630
Year ended 31 December 2024:
Profit and total comprehensive income
-
390,739
390,739
Dividends
10
-
(486,913)
(486,913)
Balance at 31 December 2024
100
3,268,356
3,268,456
HIGHADMIT PROJECTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
1,370,006
1,519,196
Interest paid
(10,965)
(11,773)
Income taxes paid
(104,586)
(90,097)
Net cash inflow from operating activities
1,254,455
1,417,326
Investing activities
Purchase of tangible fixed assets
(18,498)
(309,599)
Proceeds from disposal of tangible fixed assets
5,665
Repayment of loans
195,225
(1,245)
Interest received
13,169
23,695
Net cash generated from/(used in) investing activities
195,561
(287,149)
Financing activities
Repayment of bank loans
(9,919)
(30,625)
Payment of finance leases obligations
(43,285)
(15,785)
Dividends paid
(486,913)
(420,052)
Net cash used in financing activities
(540,117)
(466,462)
Net increase in cash and cash equivalents
909,899
663,715
Cash and cash equivalents at beginning of year
1,665,226
1,001,511
Cash and cash equivalents at end of year
2,575,125
1,665,226
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information
Highadmit Projects Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Old Courthouse, Heol Y Gyfraith, Talbot Green, Pontyclun, CF72 8AJ.
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 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 discounts, settlement discounts and volume rebates.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
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 Freehold
2% straight line
Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Motor vehicles
15% reducing balance
1.5
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.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
1.6
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Debtors and creditors with no stated interest rate and receivables or payables within one year are recorded at transaction price. Any loss arising from impairment are recognised in the profit and loss account in other administration expenses.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.7
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
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. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.8
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.
1.9
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.10
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases 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
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
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Revenue recognition
As noted in 1.3 above, revenue from contracts is recognised by reference to the stage of completion, this inevitably involves the directors making estimates about the total anticipated costs of contracts and the future costs; these estimates can have a significant effect on revenue recognition and profit.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Recoverability of retention balances
Management regularly reviews retention balances and makes provision for balances that it believes will not be recovered. The assessment of retention recovery requires management's best estimate based on knowledge of the underlying contracts and past history of recovery.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Contract sales
11,737,755
18,405,399
2024
2023
£
£
Other revenue
Interest income
13,169
23,695
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
9,785
8,912
Depreciation of owned tangible fixed assets
41,593
38,700
Depreciation of tangible fixed assets held under finance leases
31,255
36,770
Profit on disposal of tangible fixed assets
(1,911)
-
Operating lease charges
50,627
54,747
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Productive labour
34
40
Admin & management
23
18
Total
57
58
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,042,938
1,991,728
Social security costs
177,062
172,569
Pension costs
205,005
78,415
2,425,005
2,242,712
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
43,000
43,000
Company pension contributions to defined contribution schemes
149,928
22,692
192,928
65,692
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
13,169
23,695
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
13,169
23,695
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
1,554
2,931
Other finance costs:
Interest on finance leases and hire purchase contracts
9,411
8,842
10,965
11,773
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
167,740
104,586
Deferred tax
Origination and reversal of timing differences
(12,487)
32,471
Total tax charge
155,253
137,057
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 19 -
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:
2024
2023
£
£
Profit before taxation
545,992
498,294
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
136,498
117,199
Tax effect of expenses that are not deductible in determining taxable profit
18,259
19,863
Depreciation in excess of capital allowances
496
(5)
Taxation charge for the year
155,253
137,057
10
Dividends
2024
2023
£
£
Final paid
486,913
420,052
11
Tangible fixed assets
Land and buildings Freehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
372,181
27,154
116,222
561,176
1,076,733
Additions
3,248
15,250
18,498
Disposals
(11,215)
(11,215)
At 31 December 2024
372,181
30,402
131,472
549,961
1,084,016
Depreciation and impairment
At 1 January 2024
32,337
25,323
70,511
183,015
311,186
Depreciation charged in the year
7,444
640
8,603
56,161
72,848
Eliminated in respect of disposals
(7,461)
(7,461)
At 31 December 2024
39,781
25,963
79,114
231,715
376,573
Carrying amount
At 31 December 2024
332,400
4,439
52,358
318,246
707,443
At 31 December 2023
339,844
1,831
45,711
378,161
765,547
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Tangible fixed assets
(Continued)
- 20 -
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Motor vehicles
177,111
208,366
Freehold land and buildings with a carrying amount of £155,986 (2023 - £159,613) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.
12
Stocks
2024
2023
£
£
Finished goods and goods for resale
13,049
12,443
13
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,598,222
1,724,917
Carrying amount of financial liabilities
Measured at amortised cost
4,320,672
2,033,761
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,347,825
242,092
Gross amounts owed by contract customers
1,940,699
1,465,387
Amounts owed by group undertakings
374,577
Other debtors
913,982
1,564,712
Prepayments and accrued income
72,631
36,426
4,649,714
3,308,617
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
17
10,924
13,704
Obligations under finance leases
18
25,453
50,491
Payments received on account
500,421
Trade creditors
1,283,372
758,012
Amounts owed to group undertakings
1,404,452
Corporation tax
167,740
104,586
Other taxation and social security
99,775
147,681
Other creditors
989,702
1,113,885
Accruals and deferred income
49,815
15,750
4,531,654
2,204,109
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
6,079
13,218
Obligations under finance leases
18
50,454
68,701
56,533
81,919
17
Loans and overdrafts
2024
2023
£
£
Bank loans
17,003
26,922
Payable within one year
10,924
13,704
Payable after one year
6,079
13,218
The long-term loans are secured by fixed charges over the property held in the accounts.
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
25,453
50,491
In two to five years
50,454
68,701
75,907
119,192
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Finance lease obligations
(Continued)
- 22 -
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
92,237
104,724
Provisions
(3,549)
(3,549)
88,688
101,175
2024
Movements in the year:
£
Liability at 1 January 2024
101,175
Credit to profit or loss
(12,487)
Liability at 31 December 2024
88,688
The deferred tax liability set out above is expected to reverse in future years and relates to accelerated capital allowances that are expected to mature within the same period.
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
205,005
78,415
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.
At the year end the company had outstanding pension contributions of £17,994 (2023: £14,197), this amount being included within creditors due within one year.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
28
28
28
28
Ordinary B of £1 each
25
25
25
25
Ordinary C of £1 each
5
5
5
5
Ordinary D of £1 each
5
5
5
5
Ordinary E of £1 each
5
5
5
5
Ordinary F of £1 each
5
5
5
5
Ordinary G of £1 each
27
27
27
27
100
100
100
100
22
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:
2024
2023
£
£
Within one year
68,790
37,649
Between two and five years
93,367
60,541
162,157
98,190
23
Related party transactions
M T Properties (South Wales) Limited is a company with a mutual director being Mac Tuchli. At 31 December 2024 the group was owed £782,600 (2023: £782,600) by M T Properties (South Wales) Limited, this balance being included within other debtors.
NT Holdings South Wales Ltd is a company with a mutual director being Nikolai Tuchli. At 31 December 2024 the group was owed £30,000 (2023: £150,000) by NT Holdings South Wales Ltd, this balance being included within other debtors.
At 31 December 2024 there were unsecured directors' loan accounts owed to the group of £nil (2023: £195,000) from Nikolai Tuchli. Interest is receivable on directors' loan account balances in excess of £10,000 at the HMRC official rate of 2.25% per annum.
24
Directors' transactions
Dividends totalling £0 (2023 - £0) were paid in the year in respect of shares held by the company's directors.
HIGHADMIT PROJECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
25
Ultimate controlling party
The company is ultimately controlled by Mekola Tuchli by virtue of his shareholding.
In January 2023, the company's Parent undertaking and Ultimate Parent became Highadmit Building Services Holdings Limited. Highadmit Building Services Holdings Limited is registered in England and Wales; it is the parent of the smallest and largest group that prepares group financial statements and of which the company is a member. Copies of the group financial statements can be obtained from the company's registered office.
26
Cash generated from operations
2024
2023
£
£
Profit after taxation
390,739
361,237
Adjustments for:
Taxation charged
155,253
137,057
Finance costs
10,965
11,773
Investment income
(13,169)
(23,695)
Gain on disposal of tangible fixed assets
(1,911)
-
Depreciation and impairment of tangible fixed assets
72,848
75,470
Movements in working capital:
Increase in stocks
(606)
(672)
(Increase)/decrease in debtors
(1,536,322)
1,768,902
Increase/(decrease) in creditors
2,292,209
(810,876)
Cash generated from operations
1,370,006
1,519,196
27
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,665,226
909,899
2,575,125
Borrowings excluding overdrafts
(26,922)
9,919
(17,003)
Obligations under finance leases
(119,192)
43,285
(75,907)
1,519,112
963,103
2,482,215
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr M TuchliMr N TuchliMr D WellsMr M LewisMr M LewisMrs M H Tuchli027707462024-01-012024-12-3102770746bus:Director12024-01-012024-12-3102770746bus:CompanySecretaryDirector12024-01-012024-12-3102770746bus:Director22024-01-012024-12-3102770746bus:Director32024-01-012024-12-3102770746bus:Director42024-01-012024-12-3102770746bus:CompanySecretary12024-01-012024-12-3102770746bus:Director52024-01-012024-12-3102770746bus:RegisteredOffice2024-01-012024-12-31027707462024-12-31027707462023-01-012023-12-3102770746core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102770746core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31027707462023-12-3102770746core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102770746core:PlantMachinery2024-12-3102770746core:FurnitureFittings2024-12-3102770746core:MotorVehicles2024-12-3102770746core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102770746core:PlantMachinery2023-12-3102770746core:FurnitureFittings2023-12-3102770746core:MotorVehicles2023-12-3102770746core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102770746core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102770746core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3102770746core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3102770746core:CurrentFinancialInstruments2024-12-3102770746core:CurrentFinancialInstruments2023-12-3102770746core:Non-currentFinancialInstruments2024-12-3102770746core:Non-currentFinancialInstruments2023-12-3102770746core:ShareCapital2024-12-3102770746core:ShareCapital2023-12-3102770746core:RetainedEarningsAccumulatedLosses2024-12-3102770746core:RetainedEarningsAccumulatedLosses2023-12-3102770746core:ShareCapital2022-12-3102770746core:RetainedEarningsAccumulatedLosses2022-12-3102770746core:ShareCapitalOrdinaryShareClass12024-12-3102770746core:ShareCapitalOrdinaryShareClass12023-12-3102770746core:ShareCapitalOrdinaryShareClass22024-12-3102770746core:ShareCapitalOrdinaryShareClass22023-12-3102770746core:ShareCapitalOrdinaryShareClass32024-12-3102770746core:ShareCapitalOrdinaryShareClass32023-12-3102770746core:ShareCapitalOrdinaryShareClass42024-12-3102770746core:ShareCapitalOrdinaryShareClass42023-12-3102770746core:ShareCapitalOrdinaryShareClass52024-12-3102770746core:ShareCapitalOrdinaryShareClass52023-12-3102770746core:ShareCapitalOrdinaryShares2024-12-3102770746core:ShareCapitalOrdinaryShares2023-12-310277074612024-01-012024-12-310277074612023-01-012023-12-31027707462023-12-31027707462022-12-3102770746core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3102770746core:PlantMachinery2024-01-012024-12-3102770746core:FurnitureFittings2024-01-012024-12-3102770746core:MotorVehicles2024-01-012024-12-3102770746core:OwnedAssets2024-01-012024-12-3102770746core:OwnedAssets2023-01-012023-12-3102770746core:LeasedAssets2024-01-012024-12-3102770746core:LeasedAssets2023-01-012023-12-3102770746core:UKTax2024-01-012024-12-3102770746core:UKTax2023-01-012023-12-3102770746core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102770746core:PlantMachinery2023-12-3102770746core:FurnitureFittings2023-12-3102770746core:MotorVehicles2023-12-3102770746core:WithinOneYear2024-12-3102770746core:WithinOneYear2023-12-3102770746core:BetweenTwoFiveYears2024-12-3102770746core:BetweenTwoFiveYears2023-12-3102770746bus:OrdinaryShareClass12024-01-012024-12-3102770746bus:OrdinaryShareClass22024-01-012024-12-3102770746bus:OrdinaryShareClass32024-01-012024-12-3102770746bus:OrdinaryShareClass42024-01-012024-12-3102770746bus:OrdinaryShareClass52024-01-012024-12-3102770746bus:OrdinaryShareClass12024-12-3102770746bus:OrdinaryShareClass12023-12-3102770746bus:OrdinaryShareClass22024-12-3102770746bus:OrdinaryShareClass22023-12-3102770746bus:OrdinaryShareClass32024-12-3102770746bus:OrdinaryShareClass32023-12-3102770746bus:OrdinaryShareClass42024-12-3102770746bus:OrdinaryShareClass42023-12-3102770746bus:OrdinaryShareClass52024-12-3102770746bus:OrdinaryShareClass52023-12-3102770746bus:AllOrdinaryShares2024-12-3102770746bus:AllOrdinaryShares2023-12-3102770746bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102770746bus:FRS1022024-01-012024-12-3102770746bus:Audited2024-01-012024-12-3102770746bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP