Hystat Holdings Limited 11769670 false 2024-03-01 2025-02-28 2025-02-28 2025-02-28 The principal activity of the company is the sale, design, manufacture and repair of special hydraulic cylinders and piston accumulators for the heavy engineering industry. Digita Accounts Production Advanced 6.30.9574.0 true true true false false false false false 11769670 2024-03-01 2025-02-28 11769670 2025-02-28 11769670 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares bus:Consolidated 2025-02-28 11769670 bus:Consolidated 2025-02-28 11769670 core:CapitalRedemptionReserve bus:Consolidated 2025-02-28 11769670 core:RetainedEarningsAccumulatedLosses 2025-02-28 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2025-02-28 11769670 core:ShareCapital 2025-02-28 11769670 core:ShareCapital bus:Consolidated 2025-02-28 11769670 core:SharePremium bus:Consolidated 2025-02-28 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2025-02-28 11769670 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-02-28 11769670 core:HirePurchaseContracts core:CurrentFinancialInstruments bus:Consolidated 2025-02-28 11769670 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-02-28 11769670 core:HirePurchaseContracts core:Non-currentFinancialInstruments bus:Consolidated 2025-02-28 11769670 core:CurrentFinancialInstruments 2025-02-28 11769670 core:CurrentFinancialInstruments bus:Consolidated 2025-02-28 11769670 core:CurrentFinancialInstruments core:WithinOneYear 2025-02-28 11769670 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2025-02-28 11769670 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2 2025-02-28 11769670 core:CurrentFinancialInstruments core:WithinOneYear 2 2025-02-28 11769670 core:Non-currentFinancialInstruments core:AfterOneYear 2025-02-28 11769670 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2025-02-28 11769670 core:Goodwill bus:Consolidated 2025-02-28 11769670 core:ProvisionsForImpairmentInvestments 2025-02-28 11769670 core:FurnitureFittings bus:Consolidated 2025-02-28 11769670 core:LandBuildings core:OwnedOrFreeholdAssets 2025-02-28 11769670 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2025-02-28 11769670 core:MotorVehicles bus:Consolidated 2025-02-28 11769670 core:OfficeEquipment bus:Consolidated 2025-02-28 11769670 core:PlantMachinery 2025-02-28 11769670 core:PlantMachinery bus:Consolidated 2025-02-28 11769670 core:DeferredTaxation bus:Consolidated 2025-02-28 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-02-28 11769670 bus:FRS102 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Audited bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:FullAccounts bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:RegisteredOffice bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Director1 2024-03-01 2025-02-28 11769670 bus:Director1 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Director2 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Director3 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Director4 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:HighestPaidDirector bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2024-03-01 2025-02-28 11769670 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:Consolidated 1 2024-03-01 2025-02-28 11769670 bus:PrivateLimitedCompanyLtd bus:Consolidated 2024-03-01 2025-02-28 11769670 bus:ConsolidatedGroupCompanyAccounts 2024-03-01 2025-02-28 11769670 bus:Agent1 bus:Consolidated 2024-03-01 2025-02-28 11769670 core:CapitalRedemptionReserve bus:Consolidated 2024-03-01 2025-02-28 11769670 core:RetainedEarningsAccumulatedLosses 2024-03-01 2025-02-28 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-03-01 2025-02-28 11769670 core:ShareCapital 2024-03-01 2025-02-28 11769670 core:ShareCapital bus:Consolidated 2024-03-01 2025-02-28 11769670 core:SharePremium bus:Consolidated 2024-03-01 2025-02-28 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-03-01 2025-02-28 11769670 core:Goodwill bus:Consolidated 2024-03-01 2025-02-28 11769670 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2024-03-01 2025-02-28 11769670 core:Buildings bus:Consolidated 2024-03-01 2025-02-28 11769670 core:ComputerEquipment bus:Consolidated 2024-03-01 2025-02-28 11769670 core:FurnitureFittings bus:Consolidated 2024-03-01 2025-02-28 11769670 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-01 2025-02-28 11769670 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-03-01 2025-02-28 11769670 core:MotorVehicles bus:Consolidated 2024-03-01 2025-02-28 11769670 core:OfficeEquipment bus:Consolidated 2024-03-01 2025-02-28 11769670 core:PlantMachinery 2024-03-01 2025-02-28 11769670 core:PlantMachinery bus:Consolidated 2024-03-01 2025-02-28 11769670 core:ToolsEquipment bus:Consolidated 2024-03-01 2025-02-28 11769670 core:DeferredTaxation bus:Consolidated 2024-03-01 2025-02-28 11769670 core:KeyManagementPersonnel 2024-03-01 2025-02-28 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-03-01 2025-02-28 11769670 core:Subsidiary1 2024-03-01 2025-02-28 11769670 core:Subsidiary1 1 2024-03-01 2025-02-28 11769670 core:Subsidiary1 countries:EnglandWales 2024-03-01 2025-02-28 11769670 core:Subsidiary2 2024-03-01 2025-02-28 11769670 core:Subsidiary2 1 2024-03-01 2025-02-28 11769670 core:Subsidiary2 countries:EnglandWales 2024-03-01 2025-02-28 11769670 core:Subsidiary3 2024-03-01 2025-02-28 11769670 core:Subsidiary3 1 2024-03-01 2025-02-28 11769670 core:Subsidiary3 countries:EnglandWales 2024-03-01 2025-02-28 11769670 core:UKTax bus:Consolidated 2024-03-01 2025-02-28 11769670 countries:EnglandWales bus:Consolidated 2024-03-01 2025-02-28 11769670 2024-02-29 11769670 bus:Consolidated 2024-02-29 11769670 core:CapitalRedemptionReserve bus:Consolidated 2024-02-29 11769670 core:RetainedEarningsAccumulatedLosses 2024-02-29 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-02-29 11769670 core:ShareCapital 2024-02-29 11769670 core:ShareCapital bus:Consolidated 2024-02-29 11769670 core:SharePremium bus:Consolidated 2024-02-29 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-02-29 11769670 core:Goodwill bus:Consolidated 2024-02-29 11769670 core:CostValuation 2024-02-29 11769670 core:FurnitureFittings bus:Consolidated 2024-02-29 11769670 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-29 11769670 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-02-29 11769670 core:MotorVehicles bus:Consolidated 2024-02-29 11769670 core:OfficeEquipment bus:Consolidated 2024-02-29 11769670 core:PlantMachinery 2024-02-29 11769670 core:PlantMachinery bus:Consolidated 2024-02-29 11769670 core:DeferredTaxation bus:Consolidated 2024-02-29 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-02-29 11769670 2023-03-01 2024-02-29 11769670 2024-02-29 11769670 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares bus:Consolidated 2024-02-29 11769670 bus:Consolidated 2024-02-29 11769670 core:CapitalRedemptionReserve bus:Consolidated 2024-02-29 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-02-29 11769670 core:ShareCapital bus:Consolidated 2024-02-29 11769670 core:SharePremium bus:Consolidated 2024-02-29 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-02-29 11769670 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-02-29 11769670 core:HirePurchaseContracts core:CurrentFinancialInstruments bus:Consolidated 2024-02-29 11769670 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-02-29 11769670 core:HirePurchaseContracts core:Non-currentFinancialInstruments bus:Consolidated 2024-02-29 11769670 core:CurrentFinancialInstruments 2024-02-29 11769670 core:CurrentFinancialInstruments bus:Consolidated 2024-02-29 11769670 core:CurrentFinancialInstruments core:WithinOneYear 2024-02-29 11769670 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-02-29 11769670 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2 2024-02-29 11769670 core:CurrentFinancialInstruments core:WithinOneYear 2 2024-02-29 11769670 core:Non-currentFinancialInstruments core:AfterOneYear 2024-02-29 11769670 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-02-29 11769670 core:Goodwill bus:Consolidated 2024-02-29 11769670 core:FurnitureFittings bus:Consolidated 2024-02-29 11769670 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-29 11769670 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-02-29 11769670 core:MotorVehicles bus:Consolidated 2024-02-29 11769670 core:OfficeEquipment bus:Consolidated 2024-02-29 11769670 core:PlantMachinery 2024-02-29 11769670 core:PlantMachinery bus:Consolidated 2024-02-29 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-02-29 11769670 bus:HighestPaidDirector bus:Consolidated 2023-03-01 2024-02-29 11769670 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2023-03-01 2024-02-29 11769670 bus:Consolidated 2023-03-01 2024-02-29 11769670 bus:Consolidated 1 2023-03-01 2024-02-29 11769670 core:CapitalRedemptionReserve bus:Consolidated 2023-03-01 2024-02-29 11769670 core:RetainedEarningsAccumulatedLosses 2023-03-01 2024-02-29 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-03-01 2024-02-29 11769670 core:ShareCapital 2023-03-01 2024-02-29 11769670 core:ShareCapital bus:Consolidated 2023-03-01 2024-02-29 11769670 core:SharePremium bus:Consolidated 2023-03-01 2024-02-29 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-03-01 2024-02-29 11769670 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2023-03-01 2024-02-29 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-03-01 2024-02-29 11769670 core:Subsidiary1 1 2023-03-01 2024-02-29 11769670 core:Subsidiary2 1 2023-03-01 2024-02-29 11769670 core:Subsidiary3 1 2023-03-01 2024-02-29 11769670 core:UKTax bus:Consolidated 2023-03-01 2024-02-29 11769670 2023-02-28 11769670 bus:Consolidated 2023-02-28 11769670 core:CapitalRedemptionReserve bus:Consolidated 2023-02-28 11769670 core:RetainedEarningsAccumulatedLosses 2023-02-28 11769670 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-02-28 11769670 core:ShareCapital 2023-02-28 11769670 core:ShareCapital bus:Consolidated 2023-02-28 11769670 core:SharePremium bus:Consolidated 2023-02-28 11769670 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-02-28 11769670 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-02-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 11769670

Hystat Holdings Limited

Annual Report and Consolidated Financial Statements

for the Year Ended 28 February 2025

 

Hystat Holdings Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3

Statement of Directors' Responsibilities

4

Independent Auditor's Report

5 to 8

Consolidated Profit and Loss Account

9

Consolidated Statement of Comprehensive Income

10

Consolidated Balance Sheet

11

Balance Sheet

12

Consolidated Statement of Changes in Equity

13

Statement of Changes in Equity

14

Consolidated Statement of Cash Flows

15

Notes to the Financial Statements

16 to 32

 

Hystat Holdings Limited

Company Information

Directors

SJ Wadsworth

RA Wadsworth

PM Wadsworth

T Wadsworth

Registered office

Spa Fields Industrial Estate
New Street
Slaithwaite
Huddersfield
West Yorkshire
HD7 5BB

 

Hystat Holdings Limited

Strategic Report for the Year Ended 28 February 2025

The directors present their strategic report for the year ended 28 February 2025.

Principal activity

The principal activity of the group is the sale, design, manufacture and repair of special hydraulic cylinders and piston accumulators for the heavy engineering industry.

Fair review of the business

The profit and loss account set out on page 9 shows turnover for the year of £13,381,970 (2024 - £14,132,235) and a profit after taxation for the year of £1,183,683 (2024 - £862,567).

Total group turnover decreased by 5.3% in comparison with the prior year. Gross profit as a percentage of turnover increased from 33.6% to 39.0%. Manufacturing costs remain subject to stringent scrutiny and have been reduced wherever possible with cost of sales decreasing as a percentage of turnover. Administrative expenses have increased by 6.9% and have increased as a percentage of turnover from 24.1% to 27.2%.

Principal risks and uncertainties

The main financial risks arising from the group’s activities are credit risk and liquidity risk. These are monitored by the board of directors.

The group’s credit risk is primarily attributable to its trade debtors. Credit risk is managed through credit insurance, credit checks on new and existing customers and by monitoring payments against contractual terms.

The group’s liquidity risk is managed through a mixture of long and short term debt finance and readily accessible bank accounts to ensure that the company has sufficient funds to manage its day to day operations.

Approved and authorised by the Board on 13 August 2025 and signed on its behalf by:
 

.........................................
SJ Wadsworth
Director

 

Hystat Holdings Limited

Directors' Report for the Year Ended 28 February 2025

The directors present their report and the for the year ended 28 February 2025.

Directors of the group

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

SJ Wadsworth

RA Wadsworth

PM Wadsworth

T Wadsworth

Disclosure of information to the auditor

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

Approved and authorised by the Board on 13 August 2025 and signed on its behalf by:
 

.........................................
SJ Wadsworth
Director

 

Hystat Holdings Limited

Statement of Directors' Responsibilities

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

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

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

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

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

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group's and the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Hystat Holdings Limited

Independent Auditor's Report to the Members of Hystat Holdings Limited

Opinion

We have audited the financial statements of Hystat Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 28 February 2025, which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

give a true and fair view of the state of the group's and the parent company's affairs as at 28 February 2025 and of the group's profit for the year then ended;

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

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

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

Hystat Holdings Limited

Independent Auditor's Report to the Members of Hystat Holdings Limited

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

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

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

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

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

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

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

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

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities [set out on page 4], 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 group and 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.

 

Hystat Holdings Limited

Independent Auditor's Report to the Members of Hystat Holdings Limited

Auditor Responsibilities for the audit of the financial statements

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

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

• Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

• Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control.

• Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.

• Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.

• Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

• Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the company to express an opinion on the financial statements. We are responsible for the direction, supervision and performance of the company audit. We remain solely responsible for our audit opinion.

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.

 

Hystat Holdings Limited

Independent Auditor's Report to the Members of Hystat Holdings Limited

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
(Senior Statutory Auditor)
For and on behalf of Balance Accountants, Statutory Auditor
 Victoria Court
91 Huddersfield Road
Holmfirth
West Yorkshire
HD9 3JA

13 August 2025

 

Hystat Holdings Limited

Consolidated Profit and Loss Account for the Year Ended 28 February 2025

Note

2025
£

2024
£

Turnover

3

13,381,970

14,132,235

Cost of sales

 

(8,158,920)

(9,384,038)

Gross profit

 

5,223,050

4,748,197

Administrative expenses

 

(3,644,937)

(3,408,488)

Other operating income

4

27,500

23,872

Operating profit

6

1,605,613

1,363,581

Other interest receivable and similar income

14,057

-

Interest payable and similar expenses

7

(20,597)

(80,744)

   

(6,540)

(80,744)

Profit before tax

 

1,599,073

1,282,837

Tax on profit

11

(415,390)

(420,270)

Profit for the financial year

 

1,183,683

862,567

Profit/(loss) attributable to:

 

Owners of the company

 

1,183,683

862,567

The group has no recognised gains or losses for the year other than the results above.

 

Hystat Holdings Limited

Consolidated Statement of Comprehensive Income for the Year Ended 28 February 2025

2025
£

2024
£

Profit for the year

1,183,683

862,567

Total comprehensive income for the year

1,183,683

862,567

Total comprehensive income attributable to:

Owners of the company

1,183,683

862,567

 

Hystat Holdings Limited

(Registration number: 11769670)
Consolidated Balance Sheet as at 28 February 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

13

4,581,756

4,220,307

Current assets

 

Stocks

15

2,154,164

2,470,513

Debtors

16

2,575,550

2,281,792

Cash at bank and in hand

 

2,210,385

1,754,307

 

6,940,099

6,506,612

Creditors: Amounts falling due within one year

18

(2,828,318)

(3,219,712)

Net current assets

 

4,111,781

3,286,900

Total assets less current liabilities

 

8,693,537

7,507,207

Creditors: Amounts falling due after more than one year

18

(104,685)

(122,688)

Provisions for liabilities

19

(434,681)

(314,031)

Net assets

 

8,154,171

7,070,488

Capital and reserves

 

Called up share capital

21

50,663

50,663

Share premium reserve

67,374

67,374

Capital redemption reserve

142,897

142,897

Retained earnings

7,893,237

6,809,554

Equity attributable to owners of the company

 

8,154,171

7,070,488

Shareholders' funds

 

8,154,171

7,070,488

Approved and authorised by the Board on 13 August 2025 and signed on its behalf by:
 

.........................................
SJ Wadsworth
Director

 

Hystat Holdings Limited

(Registration number: 11769670)
Balance Sheet as at 28 February 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

13

2,450,963

2,504,145

Investments

14

50,764

50,764

 

2,501,727

2,554,909

Current assets

 

Debtors

16

33,686

-

Cash at bank and in hand

 

913,757

400,062

 

947,443

400,062

Creditors: Amounts falling due within one year

18

(284,262)

(330,121)

Net current assets

 

663,181

69,941

Net assets

 

3,164,908

2,624,850

Capital and reserves

 

Called up share capital

21

50,663

50,663

Retained earnings

3,114,245

2,574,187

Shareholders' funds

 

3,164,908

2,624,850

The company made a profit after tax for the financial year of £640,058 (2024 - profit of £1,310,321).

Approved and authorised by the Board on 13 August 2025 and signed on its behalf by:
 

.........................................
SJ Wadsworth
Director

 

Hystat Holdings Limited

Consolidated Statement of Changes in Equity for the Year Ended 28 February 2025
Equity attributable to the parent company

Share capital
£

Share premium
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 March 2024

50,663

67,374

142,897

6,809,554

7,070,488

Profit for the year

-

-

-

1,183,683

1,183,683

Dividends

-

-

-

(100,000)

(100,000)

At 28 February 2025

50,663

67,374

142,897

7,893,237

8,154,171

Share capital
£

Share premium
£

Capital redemption reserve
£

Retained earnings
£

Total
£

At 1 March 2023

50,663

67,374

142,897

6,146,987

6,407,921

Profit for the year

-

-

-

862,567

862,567

Dividends

-

-

-

(200,000)

(200,000)

At 29 February 2024

50,663

67,374

142,897

6,809,554

7,070,488

 

Hystat Holdings Limited

Statement of Changes in Equity for the Year Ended 28 February 2025

Share capital
£

Retained earnings
£

Total
£

At 1 March 2024

50,663

2,574,187

2,624,850

Profit for the year

-

640,058

640,058

Dividends

-

(100,000)

(100,000)

At 28 February 2025

50,663

3,114,245

3,164,908

Share capital
£

Retained earnings
£

Total
£

At 1 March 2023

50,663

1,463,866

1,514,529

Profit for the year

-

1,310,321

1,310,321

Dividends

-

(200,000)

(200,000)

At 29 February 2024

50,663

2,574,187

2,624,850

 

Hystat Holdings Limited

Consolidated Statement of Cash Flows for the Year Ended 28 February 2025

Note

2025
£

2024
£

Cash flows from operating activities

Profit for the year

 

1,183,683

862,567

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

6

382,701

348,613

(Profit)/loss on disposal of tangible assets

5

(7,380)

15,720

Finance income

(14,057)

-

Finance costs

7

20,597

80,744

Income tax expense

11

415,390

420,270

Foreign exchange gains/losses

 

(8,129)

(2,435)

 

1,972,805

1,725,479

Working capital adjustments

 

Decrease in stocks

15

316,349

348,066

(Increase)/decrease in trade debtors

16

(292,880)

1,165,058

(Decrease)/increase in trade creditors

18

(360,971)

360,326

Cash generated from operations

 

1,635,303

3,598,929

Income taxes paid

11

(322,432)

(130,930)

Net cash flow from operating activities

 

1,312,871

3,467,999

Cash flows from investing activities

 

Interest received

14,057

-

Acquisitions of tangible assets

(778,546)

(446,515)

Proceeds from sale of tangible assets

 

41,776

29,413

Net cash flows from investing activities

 

(722,713)

(417,102)

Cash flows from financing activities

 

Interest paid

7

(20,597)

(80,745)

Proceeds from bank borrowing draw downs

 

-

(1,040,200)

Payments to finance lease creditors

 

(21,612)

(41,227)

Dividends paid

(100,000)

(200,000)

Net cash flows from financing activities

 

(142,209)

(1,362,172)

Net increase in cash and cash equivalents

 

447,949

1,688,725

Cash and cash equivalents at 1 March

 

1,754,307

63,147

Effect of exchange rate fluctuations on cash held

 

8,129

2,435

Cash and cash equivalents at 28 February

 

2,210,385

1,754,307

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

1

General information

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

The address of its registered office is:
Spa Fields Industrial Estate
New Street
Slaithwaite
Huddersfield
West Yorkshire
HD7 5BB
United Kingdom

These financial statements were authorised for issue by the Board on 13 August 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

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

Basis of preparation

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

The presentation currency is £ sterling.

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Basis of consolidation

The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 28 February 2025.

A subsidiary is an entity controlled by the company. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
the amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Analysis of turnover by geographical market: United Kingdom £10,540,621 (2024: £10,860,071), Non United Kingdom £2,841,349 (2024: £3,272,164)

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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

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

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

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

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

Tangible assets

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

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

Depreciation

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

Asset class

Depreciation method and rate

Freehold property

10% on cost and 2% on cost

Loose tools

20% on reducing balance

Plant and machinery

15% on reducing balance

Fixtures and fittings

15% on reducing balance

Motor vehicles

25% on reducing balance

Computer equipment

25% on reducing balance

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the group’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

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

Asset class

Amortisation method and rate

Goodwill

over 5 years

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

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

Cash and cash equivalents

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

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the group’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Defined contribution pension obligation

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

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

3

Turnover

The analysis of the group's turnover for the year from continuing operations is as follows:

2025
£

2024
£

Sale of goods

13,364,270

14,114,535

Rental income

17,700

17,700

13,381,970

14,132,235

4

Other operating income

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

2025
£

2024
£

Government grants

27,500

23,872

5

Other gains and losses

The analysis of the group's other gains and losses for the year is as follows:

2025
£

2024
£

Gain/(loss) on disposal of tangible assets

7,380

(15,720)

6

Operating profit

Arrived at after charging/(crediting)

2025
£

2024
£

Depreciation expense

382,701

348,613

Foreign exchange gains

(8,129)

(2,435)

Operating lease expense - plant and machinery

20,497

6,893

(Profit)/loss on disposal of property, plant and equipment

(7,380)

15,720

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

7

Interest payable and similar expenses

2025
£

2024
£

Interest on bank overdrafts and borrowings

-

54,226

Interest on obligations under finance leases and hire purchase contracts

11,254

10,556

Interest expense on other finance liabilities

9,343

15,962

20,597

80,744

8

Staff costs

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

2025
£

2024
£

Wages and salaries

4,057,906

3,863,201

Social security costs

418,131

386,237

Pension costs, defined contribution scheme

342,473

327,135

Redundancy costs

8,644

47,423

4,827,154

4,623,996

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

2025
No.

2024
No.

Production

69

72

Administration and support

35

33

Other departments

5

6

109

111

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

9

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

553,915

203,188

Contributions paid to money purchase schemes

31,168

12,375

585,083

215,563

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

2025
No.

2024
No.

Accruing benefits under money purchase pension scheme

3

3

In respect of the highest paid director:

2025
£

2024
£

Remuneration

261,895

102,734

Company contributions to money purchase pension schemes

-

10,910

10

Auditors' remuneration

2025
£

2024
£

Audit of these financial statements

19,527

19,300


 

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

11

Taxation

Tax charged in the consolidated profit and loss account

2025
£

2024
£

Current taxation

UK corporation tax

294,740

321,077

UK corporation tax adjustment to prior periods

-

77,277

294,740

398,354

Deferred taxation

Movement in deferred taxation

120,650

21,916

Tax expense in the income statement

415,390

420,270

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2024 - the same as the standard rate of corporation tax in the UK) of 24.94% (2024 - 24.49%).

The differences are reconciled below:

2025
£

2024
£

Profit before tax

1,599,073

1,282,837

Corporation tax at standard rate

399,768

314,167

Tax increase from effect of capital allowances and depreciation

16,446

28,826

Decrease from effect of different UK tax rates on some earnings

(824)

-

Tax increase from effect of adjustment in research and development tax credit

-

77,277

Total tax charge

415,390

420,270

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

12

Intangible assets

Group

Goodwill
 £

Total
£

Cost or valuation

At 1 March 2024

14,025

14,025

At 28 February 2025

14,025

14,025

Amortisation

At 1 March 2024

14,025

14,025

At 28 February 2025

14,025

14,025

Carrying amount

At 28 February 2025

-

-

At 29 February 2024

-

-

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

13

tangible assets

Group

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 March 2024

2,886,950

259,367

3,464,582

101,460

320,260

7,032,619

Additions

157,034

13,962

380,904

9,987

216,659

778,546

Disposals

-

-

(253,916)

-

(82,729)

(336,645)

At 28 February 2025

3,043,984

273,329

3,591,570

111,447

454,190

7,474,520

Depreciation

At 1 March 2024

161,172

153,729

2,237,665

60,214

199,533

2,812,313

Charge for the year

76,565

16,967

205,615

11,887

71,666

382,700

Eliminated on disposal

-

-

(229,846)

-

(72,403)

(302,249)

At 28 February 2025

237,737

170,696

2,213,434

72,101

198,796

2,892,764

Carrying amount

At 28 February 2025

2,806,247

102,633

1,378,136

39,346

255,394

4,581,756

At 29 February 2024

2,725,778

105,638

1,226,918

41,246

120,727

4,220,307

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Company

Land and buildings
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 March 2024

2,645,861

2,537

2,648,398

At 28 February 2025

2,645,861

2,537

2,648,398

Depreciation

At 1 March 2024

143,474

780

144,254

Charge for the year

52,917

264

53,181

At 28 February 2025

196,391

1,044

197,435

Carrying amount

At 28 February 2025

2,449,470

1,493

2,450,963

At 29 February 2024

2,502,387

1,758

2,504,145

Included within the net book value of land and buildings above is £2,449,470 (2024 - £2,502,387) in respect of freehold land and buildings.
 

14

Investments

Company

2025
£

2024
£

Investments in subsidiaries

50,764

50,764

Subsidiaries

£

Cost or valuation

At 1 March 2024

50,764

Provision

At 28 February 2025

-

Carrying amount

At 28 February 2025

50,764

At 29 February 2024

50,764

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2025

2024

Subsidiary undertakings

Hystat Systems Limited

Spa Fields Industrial Estate
New Street
Slaithwaite
Huddersfield
West Yorkshire
HD7 5BB

England and Wales

Ordinary

100%

100%

HSL Cylinders Limited

Spa Fields Industrial Estate
New Street
Slaithwaite
Huddersfield
West Yorkshire
HD7 5BB

England and Wales

Ordinary

100%

100%

Hystat Accumulators Limited

Spa Fields Industrial Estate
New Street
Slaithwaite
Huddersfield
West Yorkshire
HD7 5BB

England and Wales

Ordinary

100%

100%

Subsidiary undertakings

Hystat Systems Limited

The principal activity of Hystat Systems Limited is the sale, design, manufacture and repair of special hydraulic cylinders and piston accumulators for the heavy engineering industry.

HSL Cylinders Limited

The principal activity of HSL Cylinders Limited is the repair of special hydraulic cylinders and piston accumulators for the heavy engineering industry.

Hystat Accumulators Limited

The principal activity of Hystat Accumulators Limited is dormant company.

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

15

Stocks

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Work in progress

847,540

1,338,101

-

-

Other inventories

1,306,624

1,132,412

-

-

2,154,164

2,470,513

-

-

16

Debtors

   

Group

Company

Current

Note

2025
£

2024
£

2025
£

2024
£

Trade debtors

 

2,371,885

2,017,817

-

-

Amounts owed by related parties

24

-

-

32,808

-

Other debtors

 

7,892

99,775

-

-

Prepayments

 

194,895

164,200

-

-

Income tax asset

11

878

-

878

-

   

2,575,550

2,281,792

33,686

-

17

Cash and cash equivalents

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Cash on hand

833

892

-

-

Cash at bank

2,209,552

1,753,415

913,757

400,062

2,210,385

1,754,307

913,757

400,062

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

18

Creditors

   

Group

Company

Note

2025
£

2024
£

2025
£

2024
£

Due within one year

 

Loans and borrowings

22

83,764

87,373

-

-

Trade creditors

 

729,289

1,119,344

-

16,200

Amounts due to related parties

24

-

226,704

1

226,941

Social security and other taxes

 

242,996

209,165

5,585

5,585

Outstanding defined contribution pension costs

 

3,714

4,775

-

-

Other payables

 

811,633

781,251

-

-

Accruals

 

662,179

469,543

278,676

50,817

Corporation tax liability

11

294,743

321,557

-

30,578

 

2,828,318

3,219,712

284,262

330,121

Due after one year

 

Loans and borrowings

22

104,685

122,688

-

-

19

Provisions for liabilities

Group

Deferred tax
£

Total
£

At 1 March 2024

314,031

314,031

Increase in existing provisions

120,650

120,650

At 28 February 2025

434,681

434,681

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

20

Pension and other schemes

Defined contribution pension scheme

The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £342,473 (2024 - £327,135).

Contributions totalling £3,714 (2024 - £4,775) were payable to the scheme at the end of the year and are included in creditors.

21

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary of £0.10 each

506,629

50,663

506,629

50,663

       

22

Loans and borrowings

Non-current loans and borrowings

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Hire purchase contracts

104,685

122,688

-

-

Current loans and borrowings

 

Group

Company

2025
£

2024
£

2025
£

2024
£

Hire purchase contracts

83,764

87,373

-

-

 

Hystat Holdings Limited

Notes to the Financial Statements for the Year Ended 28 February 2025

23

Dividends

Interim dividends paid

   

2025
£

 

2024
£

Interim dividend of £0.20 (2024 - £0.39) per Ordinary share

 

100,000

 

200,000

         

24

Related party transactions

Company

Loans from related parties

2025

Key management
£

Total
£

At start of period

226,703

226,703

Advanced

9,343

9,343

Repaid

(236,046)

(236,046)

At end of period

-

-

2024

Key management
£

Total
£

At start of period

212,099

212,099

Advanced

14,604

14,604

At end of period

226,703

226,703

Terms of loans from related parties

There are no conditions attached to this loan