Company registration number 08030343 (England and Wales)
SPRATT ENDICOTT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
SPRATT ENDICOTT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 12
SPRATT ENDICOTT LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
-
0
60,834
Tangible assets
5
46,082
78,732
46,082
139,566
Current assets
Debtors
6
4,090,138
3,534,171
Cash at bank and in hand
280,489
160,212
4,370,627
3,694,383
Creditors: amounts falling due within one year
7
(2,625,114)
(2,305,302)
Net current assets
1,745,513
1,389,081
Total assets less current liabilities
1,791,595
1,528,647
Provisions for liabilities
8
(230,000)
(318,874)
Net assets
1,561,595
1,209,773
Capital and reserves
Called up share capital
9
2,337
3,039
Capital redemption reserve
1,506
1,506
Other reserves
54,092
54,092
Profit and loss reserves
10
1,503,660
1,151,136
Total equity
1,561,595
1,209,773
SPRATT ENDICOTT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 1 September 2025 and are signed on its behalf by:
Mr P A R Mulcare
Director
Company registration number 08030343 (England and Wales)
SPRATT ENDICOTT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Share capital
Capital redemption reserve
Non-distributable reserve
Other reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2023
3,039
1,506
44,092
10,000
1,330,088
1,388,725
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
-
-
566,041
566,041
Dividends
-
-
-
-
(744,993)
(744,993)
Balance at 31 March 2024
3,039
1,506
44,092
10,000
1,151,136
1,209,773
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
-
-
771,886
771,886
Dividends
-
-
-
-
(419,362)
(419,362)
Reduction of shares
9
(702)
-
-
-
-
0
(702)
Balance at 31 March 2025
2,337
1,506
44,092
10,000
1,503,660
1,561,595
SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information

Spratt Endicott Limited is a private company limited by shares incorporated in England and Wales. The registered office is 52 - 54 The Green, Banbury, Oxfordshire, OX14 9AB.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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
Turnover

Turnover represents the fair value of services provided during the year on client assignments. fair value reflects the amounts expected to be recoverable from clients based on time spent, skills provided and expenses incurred, and excludes VAT. fee income is recognised as contract activity progresses and the right to consideration is secured, except where the final outcome cannot be assessed with reasonable certainty.

 

Fee income in respect of contingent fee assignments is recognised in the period when the contingent event occurs and collectability of the fee is assured.

 

Unbilled fee income on individual assignments is included as work in progress or amounts recoverable within debtors.

1.3
Intangible fixed assets - goodwill

Goodwill is amortised over its useful life.

 

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company'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 date.

 

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up t the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are 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:

Leasehold land and building
20% straight line
Furniture, fittings and equipment
10% straight line
SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

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

1.5
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.

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.

Fair value measurement of financial instruments

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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. 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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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.

1.9
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases
As lessee

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.

1.13

Dividends

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

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.

SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 8 -
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.

Bad debt provision

Due to the nature of the business, there are high levels of trade debtors at the year end, and therefore a risk that some of these balances may be irrecoverable. A bad debt review is carried out by the credit control team where debts are assessed and provided against when the recoverability of these balances is considered to be uncertain. The carrying amount is £165,265 (2024: £99,389).

Amounts recoverable on contracts

The process of assessing amounts recoverable on contracts and work in progress requires various estimates and judgements to be made. fee earners are required to record time spent on client assignments, this is used as the basis for amounts recoverable on contracts and work in progress estimates. A year end report of time on all assignments is circulated to fee earners to identify likely recoverable amounts. Matters that have been carried out on a contingent basis (where contingent event is yet to occur) are removed from the amounts recoverable on contracts valuation. The carrying amount is £1,343,099 (2024: £1,076,171).

Client claims provision

The client claims provision is based on a review of potential claims and assessment of any potential settlements that are considered likely as a result of these. The carrying amount is £165,000 (2024: £218,080).

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
145
139
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
4,050,000
Amortisation and impairment
At 1 April 2024
3,989,166
Amortisation charged for the year
60,834
At 31 March 2025
4,050,000
Carrying amount
At 31 March 2025
-
0
At 31 March 2024
60,834
SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
5
Tangible fixed assets
Land and buildings
Furniture, fittings and equipment
Total
£
£
£
Cost
At 1 April 2024
398,333
664,133
1,062,466
Additions
-
0
2,757
2,757
At 31 March 2025
398,333
666,890
1,065,223
Depreciation and impairment
At 1 April 2024
360,566
623,168
983,734
Depreciation charged in the year
18,794
16,613
35,407
At 31 March 2025
379,360
639,781
1,019,141
Carrying amount
At 31 March 2025
18,973
27,109
46,082
At 31 March 2024
37,767
40,965
78,732

Included within the net book value of land and buildings above is £18,973 (2024 - £37,767) in respect of short leasehold land and buildings.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,661,991
1,668,663
Amounts recoverable on contracts
1,343,099
1,076,171
Other debtors
184,575
167,977
Prepayments and accrued income
894,649
621,360
4,084,314
3,534,171
Deferred tax asset
5,824
-
0
4,090,138
3,534,171
SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Other borrowings
-
0
220,440
Trade creditors
682,398
55,425
Corporation tax
306,736
206,195
Other taxation and social security
570,093
526,693
Other creditors
589,416
871,227
Accruals and deferred income
476,471
425,322
2,625,114
2,305,302
8
Provisions for liabilities
2025
2024
£
£
Clients claims provisions
165,000
218,080
Dilapidation provision
65,000
90,000
230,000
308,080
Deferred tax liabilities
-
0
10,794
230,000
318,874
Movements on provisions apart from deferred tax liabilities:
Clients claims provisions
Dilapidation provision
Total
£
£
£
At 1 April 2024
218,080
90,000
308,080
Movements for provisions in the year
(53,080)
(25,000)
(78,080)
At 31 March 2025
165,000
65,000
230,000
SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A1 shares of 0.1p each
550,000
725,000
550
725
Ordinary A2 shares of 0.1p each
650,000
825,000
650
825
Ordinary D shares of 0.1p each
2,000
2,000
2
2
Ordinary A shares of 0.1p each
375,000
550,000
375
550
Ordinary B shares of 0.1p each
0
2,000
-
0
2
Ordinary A3 shares of 0.1p each
750,000
925,000
750
925
Ordinary G shares of 0.1p each
2,000
2,000
2
2
Ordinary H shares of 0.1p each
2,000
2,000
2
2
Ordinary L shares of 0.1p each
2,000
2,000
2
2
Ordinary M & N shares of 0.1p each
4,000
4,000
4
4
2,337,000
3,039,000
2,337
3,039
10
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
1,151,136
1,330,088
Adjusted balance
1,151,136
1,330,088
Profit for the year
771,886
566,041
Dividends declared and paid in the year
(419,362)
(744,993)
At the end of the year
1,503,660
1,151,136
11
Financial commitments, guarantees and contingent liabilities

The total amount of financial commitments not included in the balance sheet is £472,754 (2024 - £709,228).

SPRATT ENDICOTT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
12
Directors' transactions

Capital Loans

The directors have advanced to the company loans that are shown within other creditors due within in year.

The amount advanced, and outstanding at the year end are £550,000 (2024: £700,000).

Directors' goodwill loan account

On 1 May 2014, Spratt Endicott partnership was transferred to Spratt Endicott Limited. The transaction resulted in goodwill of £3,400,000 and created a liability to the directors. On 1 October 2014, Spratt Endicott Limited merged with the Alfred Truman partnership. This transaction resulted in goodwill of £650,000 and created a liability to the directors. At the year ended 31 March 2024 a balance of £15,021 was still outstanding to the directors and was shown within other creditors due within one year. There was no outstanding balance at 31 March 2025.

 

Rent paid

The company pays rent for one office of £29,250 per annum, split equally between the personal pension schemes of J E Spratt 20.83%, A A Woods 20.83%, H G R Patel 12.5%, C A Shaw 12.5% and two further unrelated persons. There were no amounts outstanding at 31 March 2025 (2024: £nil).

 

The company pays rent for a second office of £77,500 per annum, split equally between the pension schemes of J E Spratt, A A Woods, H G R Patel, C Shaw and a further four unrelated persons. there were no amounts outstanding at 31 March 2025 (2024: £nil).

 

Overdrawn director's loan account

At the year end one of the directors had an overdrawn loan account of £183,908 (2024: 141,373) which is included in other debtors.

2025-03-312024-04-01falsefalsefalse02 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMrs L A GordonMr R GwynneMr H G R PatelMr P A R MulcareMrs C A ShawMr J E SprattMr A A WoodsMr G C Stephenson080303432024-04-012025-03-31080303432025-03-31080303432024-03-3108030343core:NetGoodwill2025-03-3108030343core:NetGoodwill2024-03-3108030343core:LandBuildings2025-03-3108030343core:OtherPropertyPlantEquipment2025-03-3108030343core:LandBuildings2024-03-3108030343core:OtherPropertyPlantEquipment2024-03-3108030343core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3108030343core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3108030343core:ShareCapital2025-03-3108030343core:ShareCapital2024-03-3108030343core:CapitalRedemptionReserve2025-03-3108030343core:CapitalRedemptionReserve2024-03-3108030343core:OtherMiscellaneousReserve2025-03-3108030343core:OtherMiscellaneousReserve2024-03-3108030343core:RetainedEarningsAccumulatedLosses2025-03-3108030343core:RetainedEarningsAccumulatedLosses2024-03-3108030343core:ShareCapital2023-03-3108030343core:CapitalRedemptionReserve2023-03-3108030343core:RetainedEarningsAccumulatedLosses2023-03-3108030343core:ShareCapitalOrdinaryShareClass12025-03-3108030343core:ShareCapitalOrdinaryShareClass12024-03-3108030343core:ShareCapitalOrdinaryShareClass22025-03-3108030343core:ShareCapitalOrdinaryShareClass22024-03-3108030343core:ShareCapitalOrdinaryShareClass32025-03-3108030343core:ShareCapitalOrdinaryShareClass32024-03-3108030343core:ShareCapitalOrdinaryShareClass42025-03-3108030343core:ShareCapitalOrdinaryShareClass42024-03-3108030343core:ShareCapitalOrdinaryShareClass52025-03-3108030343core:ShareCapitalOrdinaryShareClass52024-03-3108030343core:ShareCapitalOrdinaryShares2025-03-3108030343core:ShareCapitalOrdinaryShares2024-03-3108030343core:RetainedEarningsAccumulatedLosses2024-03-3108030343bus:Director42024-04-012025-03-3108030343core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31080303432023-04-012024-03-3108030343core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3108030343core:ShareCapital2024-04-012025-03-3108030343core:Goodwill2024-04-012025-03-3108030343core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3108030343core:FurnitureFittings2024-04-012025-03-3108030343core:NetGoodwill2024-03-3108030343core:NetGoodwill2024-04-012025-03-3108030343core:LandBuildings2024-03-3108030343core:OtherPropertyPlantEquipment2024-03-31080303432024-03-3108030343core:LandBuildings2024-04-012025-03-3108030343core:OtherPropertyPlantEquipment2024-04-012025-03-3108030343core:CurrentFinancialInstruments2025-03-3108030343core:CurrentFinancialInstruments2024-03-3108030343bus:OrdinaryShareClass12024-04-012025-03-3108030343bus:OrdinaryShareClass22024-04-012025-03-3108030343bus:OrdinaryShareClass32024-04-012025-03-3108030343bus:OrdinaryShareClass52024-04-012025-03-3108030343bus:OrdinaryShareClass42024-04-012025-03-3108030343bus:OrdinaryShareClass12025-03-3108030343bus:OrdinaryShareClass12024-03-3108030343bus:OrdinaryShareClass22025-03-3108030343bus:OrdinaryShareClass22024-03-3108030343bus:OrdinaryShareClass32025-03-3108030343bus:OrdinaryShareClass32024-03-3108030343bus:OrdinaryShareClass42025-03-3108030343bus:OrdinaryShareClass42024-03-3108030343bus:OrdinaryShareClass52025-03-3108030343bus:OrdinaryShareClass52024-03-3108030343bus:AllOrdinaryShares2025-03-3108030343bus:AllOrdinaryShares2024-03-3108030343bus:PrivateLimitedCompanyLtd2024-04-012025-03-3108030343bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3108030343bus:FRS1022024-04-012025-03-3108030343bus:AuditExemptWithAccountantsReport2024-04-012025-03-3108030343bus:Director12024-04-012025-03-3108030343bus:Director22024-04-012025-03-3108030343bus:Director32024-04-012025-03-3108030343bus:Director52024-04-012025-03-3108030343bus:Director62024-04-012025-03-3108030343bus:Director72024-04-012025-03-3108030343bus:Director82024-04-012025-03-3108030343bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP