SOLUTIONS TOPCO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company Registration No. 10837765 (England and Wales)
SOLUTIONS TOPCO LIMITED
COMPANY INFORMATION
Directors
Mr S Bowers
Mrs A Boote
Ms J C Tabiner
Mr A Wilson
Company number
10837765
Registered office
Solutions House
39 Quayside
Grosvenor Wharf Road
Ellesmere Port
CH65 4AY
Auditor
DSG Audit
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
SOLUTIONS TOPCO LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 28
SOLUTIONS TOPCO 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

The performance of the Group during the financial year was in line with directors’ expectations and saw slightly increased activity that resulted in an increase in turnover to £14.7m from £14.4m in 2023.

 

The group recorded a profit before taxation of £4.3m (2023: £5.6m).

 

The group has adequate financial resources to meet its current requirements and a satisfactory sales pipeline.

 

Given the nature of the group’s business, and the direct involvement of the directors in the management of the group’s operations, the directors are of the opinion that using non-financial key performance indicators is not necessary for an understanding of the development, performance or position of the business.

Principal risks and uncertainties

The process of risk acceptance and risk management is addressed through a framework of policies, procedures and internal controls. All policies are subject to approval by the board and ongoing review by management.

 

Price risk

The group is not exposed to price risk arising from financial instruments. Prices are set at competitive levels compared to those of other companies operating in the market and the group continues to source new opportunities.

 

Credit risk

The customers of the Group are primarily NHS Trusts. On this basis, the directors believe that the group has very minimal exposure to any form of credit risk. The group has robust procedures for dealing with any credit related incident to minimise any potential losses arising.

 

Liquidity risk

The directors regularly review trading results and cashflows (both historical and forecast) to ensure that adequate resources are available. Liquidity remains strong with cash and cash equivalents at £5.4m at 31st December 20247.5m at 31st December 2023).

 

Cashflow and interest rate risk

The groups performance to date has allowed it to finance its operations from working capital and the group has sufficient cash resources to meet its current requirements.

Key performance indicators

The following key performance indicators have been identified by the board as most relevant to measure the performance of the group:

 

Net revenue            £14,719,081 (2023: £14,419,802)

Net revenue loss/growth        (2.07%) (2023: 10.41%)

 

Gross profit            £7,972,534 (2023: £9,460,917)

Gross profit percentage        54.16% (2023: 65.61%)

 

Operating margin        £6,610,375 (2023: £8,009,417)

Operating margin percentage    44.91% (2023: 55.54%)

SOLUTIONS TOPCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

Mrs A Boote
Director
11 September 2025
SOLUTIONS TOPCO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the group is that of the provision of modular healthcare buildings and providing asset finance.

 

The principal activity of the company continued to be that of a holding company.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a 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 S Bowers
Mrs A Boote
Ms J C Tabiner
Mr A Wilson
Auditor

The auditor, DSG Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 auditor of the company 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 auditor of the company 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
Mrs A Boote
Director
11 September 2025
SOLUTIONS TOPCO 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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

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

SOLUTIONS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SOLUTIONS TOPCO LIMITED
- 5 -
Opinion

We have audited the financial statements of Solutions Topco Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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:

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's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

The 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:

SOLUTIONS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOLUTIONS TOPCO LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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:

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 parent 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 parent 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.

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

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity. The following laws and regulations were identified as being of significance to the entity:

 

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; review of board minutes; testing the appropriateness of journal entries and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

SOLUTIONS TOPCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOLUTIONS TOPCO LIMITED
- 7 -

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

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.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in 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.

Andrew Moss BA FCA (Senior Statutory Auditor)
For and on behalf of DSG Audit, Statutory Auditor
Chartered Accountants
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
11 September 2025
SOLUTIONS TOPCO LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
14,719,081
14,419,802
Cost of sales
(6,746,547)
(4,958,885)
Gross profit
7,972,534
9,460,917
Administrative expenses
(1,362,159)
(1,451,500)
Operating profit
4
6,610,375
8,009,417
Interest receivable and similar income
7
131,735
50,252
Interest payable and similar expenses
8
(2,487,227)
(2,430,325)
Profit before taxation
4,254,883
5,629,344
Tax on profit
9
(883,013)
(1,424,426)
Profit for the financial year
21
3,371,870
4,204,918
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

The notes on pages 14 to 28 form part of these financial statements.

SOLUTIONS TOPCO LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
39,008,243
43,451,530
39,008,243
43,451,530
Current assets
Stocks
13
55,209
1,369,502
Debtors
14
6,586,609
4,179,934
Cash at bank and in hand
5,361,997
7,523,798
12,003,815
13,073,234
Creditors: amounts falling due within one year
15
(13,042,901)
(12,752,201)
Net current (liabilities)/assets
(1,039,086)
321,033
Total assets less current liabilities
37,969,157
43,772,563
Creditors: amounts falling due after more than one year
16
(26,761,457)
(32,005,099)
Provisions for liabilities
Deferred tax liability
18
1,488,808
1,420,442
(1,488,808)
(1,420,442)
Net assets
9,718,892
10,347,022
Capital and reserves
Called up share capital
20
275
275
Share premium account
21
4,363,639
4,363,639
Other reserves
21
(7,788,448)
(7,788,448)
Profit and loss reserves
21
13,143,426
13,771,556
Total equity
9,718,892
10,347,022

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 11 September 2025 and are signed on its behalf by:
11 September 2025
Mrs A Boote
Director
Company registration number 10837765 (England and Wales)
SOLUTIONS TOPCO LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
11
3,414,149
3,414,149
3,414,149
3,414,149
Current assets
Debtors
14
2,562,930
2,562,930
Creditors: amounts falling due within one year
15
(1,594,615)
(1,590,665)
Net current assets
968,315
972,265
Net assets
4,382,464
4,386,414
Capital and reserves
Called up share capital
20
275
275
Share premium account
21
4,363,639
4,363,639
Profit and loss reserves
21
18,550
22,500
Total equity
4,382,464
4,386,414

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £3,996,050 (2023 - £2,979,500 profit).

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 11 September 2025 and are signed on its behalf by:
11 September 2025
Mrs A Boote
Director
Company registration number 10837765 (England and Wales)
SOLUTIONS TOPCO LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
275
4,363,639
(7,788,448)
12,566,638
9,142,104
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
4,204,918
4,204,918
Gift to Employee Ownership Trust
-
-
-
(3,000,000)
(3,000,000)
Balance at 31 December 2023
275
4,363,639
(7,788,448)
13,771,556
10,347,022
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
3,371,870
3,371,870
Gift to Employee Ownership Trust
-
-
-
(4,000,000)
(4,000,000)
Balance at 31 December 2024
275
4,363,639
(7,788,448)
13,143,426
9,718,892
SOLUTIONS TOPCO LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
275
4,363,639
43,000
4,406,914
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
2,979,500
2,979,500
Gift to Employee Ownership Trust
-
-
(3,000,000)
(3,000,000)
Balance at 31 December 2023
275
4,363,639
22,500
4,386,414
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,996,050
3,996,050
Gift to Employee Ownership Trust
-
-
(4,000,000)
(4,000,000)
Balance at 31 December 2024
275
4,363,639
18,550
4,382,464
SOLUTIONS TOPCO LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
10,198,625
14,239,380
Interest paid
(2,487,227)
(2,430,325)
Income taxes paid
(890,363)
(1,438,696)
Net cash inflow from operating activities
6,821,035
10,370,359
Investing activities
Purchase of tangible fixed assets
(71,064)
(5,000,396)
Proceeds from disposal of tangible fixed assets
8,199
-
Interest received
131,735
50,252
Net cash generated from/(used in) investing activities
68,870
(4,950,144)
Financing activities
Proceeds from borrowings
-
11,480,232
Repayment of borrowings
(5,051,706)
(12,229,842)
Gift to Employee Ownership Trust
(4,000,000)
(3,000,000)
Net cash used in financing activities
(9,051,706)
(3,749,610)
Net (decrease)/increase in cash and cash equivalents
(2,161,801)
1,670,605
Cash and cash equivalents at beginning of year
7,523,798
5,853,193
Cash and cash equivalents at end of year
5,361,997
7,523,798
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information

Solutions Topco Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Solutions House, 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY.

 

The group consists of Solutions Topco Limited and all of its subsidiaries.

 

The principal activities of the group are disclosed in the directors' report.

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.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

The Group has net current liabilities of £1,060,944 as at 31 December 2024.

 

Following a review of the group’s forecasts and projections the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for at least 12 months from the date of signing these accounts. This confirmation is made after having reviewed assumptions updated for the impact of likely rising inflation, material costs and utility costs..

 

Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

1.5
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 the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
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:

Plant and equipment
8% straight line
Fixtures and fittings
25% reducing balance
Computers
20% reducing balance
Motor vehicles
25% reducing balance

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 recognised in the profit and loss account.

SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

1.8
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
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.

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.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.11
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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.

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 group 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.

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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.

 

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.

SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
Equity instruments

Equity instruments issued by the group 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 group.

1.13
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 group’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 if, and only if, there is 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.

1.14
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.

1.15
Retirement benefits

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

1.16
Leases

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 leased asset are consumed.

SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Determining and reassessing residual values and useful economic lives of tangible assets

The group depreciates tangible assets over their estimated useful lives. In determining appropriate useful lives of assets, the directors have considered historic performance as well as future expectations for factors such as expected usage of the asset, physical wear and tear, technical and commercial obsolescence and legal limitations of the usage of the asset, such as lease terms. The actual lives of these assets can vary depending on a variety of factors, including technological innovation, product life cycles and maintenance programmes.

 

Judgement is applied to determine the residual values for tangible assets. When determining the residual values, the directors have assessed the amount that the group would currently obtain for the disposal of the asset, if it were already of the condition expected at the end of its useful economic life. At each reporting date, the directors have also assessed whether there have been any indicators, such as a change in how the asset is used, significant unexpected wear and tear and changes in market prices, which suggest previous estimates may differ from current expectations. Where this is the case, the residual value and/or useful life is amended and accounted for on a prospective basis.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods and services
13,304,788
14,419,802
Other income
1,414,293
-
14,719,081
14,419,802
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
14,719,081
14,419,802
2024
2023
£
£
Other revenue
Interest income
131,735
50,252
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Exchange losses
4,017
857
Auditors' remuneration
3,675
2,650
Depreciation of owned tangible fixed assets
4,502,084
4,159,021
Loss on disposal of tangible fixed assets
4,068
-
Operating lease charges
15,962
20,164
5
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Administrative
16
15
-
-
Management
4
4
-
-
Total
20
19
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
992,844
1,186,110
-
0
-
0
Social security costs
142,283
129,252
-
-
Pension costs
27,677
32,710
-
0
-
0
1,162,804
1,348,072
-
0
-
0
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
309,948
396,230
Company pension contributions to defined contribution schemes
5,980
5,686
315,928
401,916
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 21 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
104,974
112,853
Company pension contributions to defined contribution schemes
2,201
2,201
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
131,539
49,967
Other interest income
196
285
Total income
131,735
50,252
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
2,475,535
2,430,325
Other interest
11,692
-
Total finance costs
2,487,227
2,430,325
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,057,743
1,511,481
Adjustments in respect of prior periods
(243,096)
(342)
Total current tax
814,647
1,511,139
Deferred tax
Origination and reversal of timing differences
68,366
(86,713)
Total tax charge
883,013
1,424,426
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 22 -

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
4,254,883
5,629,344
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
1,063,721
1,407,336
Tax effect of expenses that are not deductible in determining taxable profit
(618,411)
(334,235)
Adjustments in respect of prior years
(243,096)
(684)
Effect of change in corporation tax rate
-
(288,967)
Permanent capital allowances in excess of depreciation
680,799
640,976
Taxation charge
883,013
1,424,426
10
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
69,347,288
79,828
41,985
16,708
69,485,809
Additions
7,041
9,420
4,264
50,339
71,064
Disposals
-
0
-
0
(30,252)
(16,707)
(46,959)
At 31 December 2024
69,354,329
89,248
15,997
50,340
69,509,914
Depreciation and impairment
At 1 January 2024
25,946,178
47,678
33,113
7,310
26,034,279
Depreciation charged in the year
4,472,215
15,155
2,129
12,585
4,502,084
Eliminated in respect of disposals
-
0
-
0
(27,382)
(7,310)
(34,692)
At 31 December 2024
30,418,393
62,833
7,860
12,585
30,501,671
Carrying amount
At 31 December 2024
38,935,936
26,415
8,137
37,755
39,008,243
At 31 December 2023
43,401,110
32,150
8,872
9,398
43,451,530
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
3,414,149
3,414,149
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
3,414,149
Carrying amount
At 31 December 2024
3,414,149
At 31 December 2023
3,414,149
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Moduleco Healthcare Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
0
100.00
Solutions Asset Finance Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
100.00
-
MCH Parent Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
100.00
-
HHMSA TopCo Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
100.00
-
Healthcare Hire MSA Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
0
100.00
MCH Intermediate Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
0
100.00
Solutions Corporate Trustee Limited
Solutions House 39 Quayside, Grosvenor Wharf Road, Ellesmere Port, CH65 4AY
Ordinary
100.00
-
13
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
55,209
1,369,502
-
0
-
0
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
14
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,253,893
2,483,658
-
0
-
0
Corporation tax recoverable
155,195
-
0
-
0
-
0
Amounts owed by group undertakings
-
-
2,562,924
2,562,924
Other debtors
1,373,833
572,071
6
6
Prepayments and accrued income
114,435
68,100
-
0
-
0
4,897,356
3,123,829
2,562,930
2,562,930
Amounts falling due after more than one year:
Other debtors
1,689,253
1,056,105
-
0
-
0
Total debtors
6,586,609
4,179,934
2,562,930
2,562,930

Amounts owed by group undertakings are unsecured, interest free, and repayable on demand.

 

Included in other debtors is £2,161,818 (2023: £1,591,647) in respect of finance leases.

15
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
17
5,377,158
5,185,222
-
0
-
0
Trade creditors
691,611
983,053
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
1,594,615
1,590,665
Corporation tax payable
425,127
345,648
-
0
-
0
Other taxation and social security
914,303
652,312
-
-
Other creditors
918,467
138,659
-
0
-
0
Accruals and deferred income
4,716,235
5,447,307
-
0
-
0
13,042,901
12,752,201
1,594,615
1,590,665

Amounts owed to group undertakings are unsecured, interest free, and repayable on demand.

16
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
17
26,761,457
32,005,099
-
0
-
0
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
16
Creditors: amounts falling due after more than one year
(Continued)
- 25 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
8,625,210
12,427,829
-
-
17
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Other loans
32,138,615
37,190,321
-
0
-
0
Payable within one year
5,377,158
5,185,222
-
0
-
0
Payable after one year
26,761,457
32,005,099
-
0
-
0

Other loans relate to finance received from De Lage Landen Leasing Limited. These borrowings relate to a number of different agreements with interest rates varying depending on the terms set out in the relevant loan document. The maturity dates for the borrowings are between February 2026 and April 2035. Interest is charged on these loans at varying rates between 4% and 10%.

18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
1,488,808
1,420,442
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
1,420,442
-
Charge to profit or loss
68,366
-
Liability at 31 December 2024
1,488,808
-
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
27,677
32,710

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

20
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
27,500
27,500
275
275
21
Reserves
Share premium

The share premium reserve contains the premium arising on issue of equity shares.

Equity reserve

The profit and loss reserve represents cumulative profits or losses net of dividends and other adjustments.

Other reserves

Other reserves represents the merger reserve created on the group reorganisation.

22
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
15,700
15,700
-
-
Between two and five years
25,513
41,213
-
-
41,213
56,913
-
-
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Operating lease commitments
(Continued)
- 27 -
Lessor

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
10,993,000
10,285,000
-
-
Between two and five years
32,194,000
33,419,000
-
-
In over five years
12,021,000
21,154,000
-
-
55,208,000
64,858,000
-
-
23
Related party transactions

The company has taken advantage of the exemption under FRS 102 not to disclose transactions between group entities on the grounds that it is a wholly-owned subsidiary undertaking.

24
Controlling party

The directors are of the opinion that there is no ultimate controlling party.

25
Cash generated from group operations
2024
2023
£
£
Profit after taxation
3,371,870
4,204,918
Adjustments for:
Taxation charged
883,013
1,424,426
Finance costs
2,487,227
2,430,325
Investment income
(131,735)
(50,252)
Loss on disposal of tangible fixed assets
4,068
-
Depreciation and impairment of tangible fixed assets
4,502,084
4,159,021
Movements in working capital:
Decrease/(increase) in stocks
1,314,293
(1,369,502)
Increase in debtors
(2,273,338)
(9,890,308)
Increase in creditors
41,143
13,330,752
Cash generated from operations
10,198,625
14,239,380
SOLUTIONS TOPCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
26
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
7,523,798
(2,161,801)
5,361,997
Borrowings excluding overdrafts
(37,190,321)
5,051,706
(32,138,615)
(29,666,523)
2,889,905
(26,776,618)
27
Prior period adjustment
Reconciliation of changes in equity - group
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Directors' loan account
21,858
-
Equity as previously reported
9,120,246
10,347,022
Equity as adjusted
9,142,104
10,347,022
Analysis of the effect upon equity
Profit and loss reserves
21,858
-
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
4,204,918
Profit as adjusted
4,204,918
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
2,979,500
Profit as adjusted
2,979,500
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S BowersMrs A BooteMs J C TabinerMr A Wilsonfalse108377652024-01-012024-12-3110837765bus:Director12024-01-012024-12-3110837765bus:Director22024-01-012024-12-3110837765bus:Director32024-01-012024-12-3110837765bus:Director42024-01-012024-12-3110837765bus:RegisteredOffice2024-01-012024-12-31108377652024-12-3110837765bus:Consolidated2024-12-3110837765bus:Consolidated2024-01-012024-12-3110837765bus:Consolidated2023-01-012023-12-31108377652023-01-012023-12-3110837765bus:Consolidated2023-12-3110837765core:PlantMachinerybus:Consolidated2024-12-3110837765core:FurnitureFittingsbus:Consolidated2024-12-3110837765core:ComputerEquipmentbus:Consolidated2024-12-3110837765core:MotorVehiclesbus:Consolidated2024-12-3110837765core:PlantMachinerybus:Consolidated2023-12-3110837765core:FurnitureFittingsbus:Consolidated2023-12-3110837765core:ComputerEquipmentbus:Consolidated2023-12-3110837765core:MotorVehiclesbus:Consolidated2023-12-3110837765core:ShareCapitalbus:Consolidated2024-12-3110837765core:ShareCapitalbus:Consolidated2023-12-3110837765core:SharePremiumbus:Consolidated2024-12-3110837765core:SharePremiumbus:Consolidated2023-12-3110837765core:OtherMiscellaneousReservebus:Consolidated2024-12-3110837765core:OtherMiscellaneousReservebus:Consolidated2023-12-3110837765core:ShareCapital2024-12-3110837765core:ShareCapital2023-12-3110837765core:SharePremium2024-12-3110837765core:SharePremium2023-12-3110837765core:RetainedEarningsAccumulatedLosses2024-12-3110837765core:RetainedEarningsAccumulatedLosses2023-12-31108377652023-12-3110837765core:ShareCapitalbus:Consolidated2022-12-3110837765core:SharePremiumbus:Consolidated2022-12-3110837765core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3110837765core:ShareCapital2022-12-3110837765core:SharePremium2022-12-3110837765core:RetainedEarningsAccumulatedLosses2022-12-3110837765bus:Consolidated2022-12-3110837765core:PlantMachinery2024-01-012024-12-3110837765core:FurnitureFittings2024-01-012024-12-3110837765core:ComputerEquipment2024-01-012024-12-3110837765core:MotorVehicles2024-01-012024-12-3110837765core:UKTaxbus:Consolidated2024-01-012024-12-3110837765core:UKTaxbus:Consolidated2023-01-012023-12-3110837765core:PlantMachinerybus:Consolidated2023-12-3110837765core:FurnitureFittingsbus:Consolidated2023-12-3110837765core:ComputerEquipmentbus:Consolidated2023-12-3110837765core:MotorVehiclesbus:Consolidated2023-12-3110837765bus:Consolidated2023-12-3110837765core:PlantMachinerybus:Consolidated2024-01-012024-12-3110837765core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3110837765core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3110837765core:MotorVehiclesbus:Consolidated2024-01-012024-12-3110837765core:Subsidiary12024-01-012024-12-3110837765core:Subsidiary22024-01-012024-12-3110837765core:Subsidiary32024-01-012024-12-3110837765core:Subsidiary42024-01-012024-12-3110837765core:Subsidiary52024-01-012024-12-3110837765core:Subsidiary62024-01-012024-12-3110837765core:Subsidiary72024-01-012024-12-3110837765core:Subsidiary112024-01-012024-12-3110837765core:Subsidiary222024-01-012024-12-3110837765core:Subsidiary332024-01-012024-12-3110837765core:Subsidiary442024-01-012024-12-3110837765core:Subsidiary552024-01-012024-12-3110837765core:Subsidiary662024-01-012024-12-3110837765core:Subsidiary772024-01-012024-12-3110837765core:CurrentFinancialInstruments2024-12-3110837765core:CurrentFinancialInstruments2023-12-3110837765core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3110837765core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3110837765core:Non-currentFinancialInstruments2024-12-3110837765core:Non-currentFinancialInstruments2023-12-3110837765core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3110837765core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3110837765core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3110837765core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3110837765core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110837765core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3110837765core:WithinOneYearbus:Consolidated2024-12-3110837765core:WithinOneYearbus:Consolidated2023-12-3110837765core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3110837765core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3110837765core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110837765core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3110837765bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110837765bus:FRS1022024-01-012024-12-3110837765bus:Audited2024-01-012024-12-3110837765bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3110837765bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP