Company registration number 12970980 (England and Wales)
EXCOTEK HOLDINGS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
EXCOTEK HOLDINGS LTD
COMPANY INFORMATION
Director
Mr K J Tucker
Company number
12970980
Registered office
Suite 203
Group First House
12a Mead Way
Padiham
Burnley
Lancashire
BB12 7NG
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
Suite 203
Group First House
12a Mead Way
Padiham
Burnley
Lancashire
BB12 7NG
EXCOTEK HOLDINGS LTD
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 27
EXCOTEK HOLDINGS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The director presents the strategic report for the year ended 31 March 2025.
Fair review of the business
The company has one material wholly owned subsidiary company, Excotek Limited, the fair review of which for the year ended 31 March 2025 is set out below;
Excotek Limited (subsidiary company)
The Director is pleased to present the Strategic Report for the year ended 31 March 2025.
This has been a successful year for Excotek, highlighted by significant growth in both turnover and gross profit.
At Excotek, our mission is to empower businesses and organisations to maximise the potential of their IT infrastructure and investments.
By transforming the way people work, connect, and communicate, we continue to experience strong demand and growth opportunities for our services.
We specialise in designing and delivering tailored solutions that allow our clients to focus on their core business objectives, all while ensuring that their IT systems remain secure, resilient and future-ready.
Every project and client engagement receives our unwavering commitment. From the initial planning stages to client handover, we prioritise open communication, collaboration and transparency. This approach not only ensures successful delivery but also fosters long-term relationships with both our clients and our vendor partners.
Management regularly review Key Performance Indicators (KPI's) to assess our company's performance. Particular focus is given to turnover, gross profit percentage, delivery timescales, and customer satisfaction.
Looking ahead, we are confident about the next 12 months and remain committed to building on the strong foundation of recent years. Our focus will continue to be on delivering excellence, strengthening partnerships and driving sustainable growth.
Mr K J Tucker
Director
19 September 2025
EXCOTEK HOLDINGS LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The director presents his annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company is that of a parent company coordinating the activities of the group, whose trading subsidiary's principal activity is that of worldwide IT equipment distribution, build, logistics, and IT consultancy services.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £282,000. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr K J Tucker
Auditor
The auditor, Pierce C.A. Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:
select suitable accounting policies and then 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;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is 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. He is 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.
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.
EXCOTEK HOLDINGS LTD
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
On behalf of the board
Mr K J Tucker
Director
19 September 2025
EXCOTEK HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EXCOTEK HOLDINGS LTD
- 4 -
Opinion
We have audited the financial statements of Excotek Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 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:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 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.
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 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 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 director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
EXCOTEK HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EXCOTEK HOLDINGS LTD
- 5 -
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 director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept 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 director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the parent company or to cease operations, or has 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.
In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:
The nature of the industry and the group and company’s control environment.
Results of our enquiries of management.
The group and company’s procedures and controls on compliance with laws and regulations and the risks of fraud.
Discussions among the audit engagement team concerning potential indicators of fraud.
We are also required to perform specific procedures to respond to the risk of management override.
As a result of our audit procedures we did not identify a material risk of fraud or other non-compliance with laws and regulations.
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.
EXCOTEK HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EXCOTEK HOLDINGS LTD
- 6 -
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.
James King (Senior Statutory Auditor)
For and on behalf of Pierce CA Limited
22 September 2025
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
EXCOTEK HOLDINGS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
29,752,377
24,556,711
Cost of sales
(25,678,350)
(21,223,538)
Gross profit
4,074,027
3,333,173
Administrative expenses
(1,803,254)
(1,279,241)
Other operating income
7,488
526
Operating profit
4
2,278,261
2,054,458
Interest receivable and similar income
7
1,595
Amounts written off investments
8
(133,359)
(52,095)
Profit before taxation
2,146,497
2,002,363
Tax on profit
9
(591,674)
(528,170)
Profit for the financial year
1,554,823
1,474,193
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.
EXCOTEK HOLDINGS LTD
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
15,691
31,309
Investment property
13
894,700
894,700
Investments
14
67,891
201,250
978,282
1,127,259
Current assets
Stocks
17
94,490
177,740
Debtors
18
6,647,161
6,448,870
Cash at bank and in hand
2,219,212
704,544
8,960,863
7,331,154
Creditors: amounts falling due within one year
19
(3,904,213)
(3,695,580)
Net current assets
5,056,650
3,635,574
Total assets less current liabilities
6,034,932
4,762,833
Provisions for liabilities
Deferred tax liability
20
724
-
(724)
Net assets
6,034,932
4,762,109
Capital and reserves
Called up share capital
22
39
39
Profit and loss reserves
6,034,893
4,762,070
Total equity
6,034,932
4,762,109
The financial statements were approved and signed by the director and authorised for issue on 19 September 2025
19 September 2025
Mr K J Tucker
Director
Company registration number 12970980 (England and Wales)
EXCOTEK HOLDINGS LTD
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
13
894,700
894,700
Investments
14
67,924
201,283
962,624
1,095,983
Current assets
Cash at bank and in hand
7,911
10,559
Creditors: amounts falling due within one year
19
(53,529)
(858,977)
Net current liabilities
(45,618)
(848,418)
Net assets
917,006
247,565
Capital and reserves
Called up share capital
22
39
39
Profit and loss reserves
916,967
247,526
Total equity
917,006
247,565
As permitted by section 408 of the 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 £951,442 (2024 - £637,525 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 19 September 2025
19 September 2025
Mr K J Tucker
Director
Company registration number 12970980 (England and Wales)
EXCOTEK HOLDINGS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
39
479,562
3,198,315
3,677,916
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
1,474,193
1,474,193
Dividends
10
-
-
(390,000)
(390,000)
Reduction of shares
22
-
(479,562)
479,562
Balance at 31 March 2024
39
4,762,070
4,762,109
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
1,554,823
1,554,823
Dividends
10
-
-
(282,000)
(282,000)
Balance at 31 March 2025
39
6,034,893
6,034,932
EXCOTEK HOLDINGS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
39
479,562
(479,562)
39
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
637,526
637,526
Dividends
10
-
-
(390,000)
(390,000)
Reduction of shares
22
-
(479,562)
479,562
Balance at 31 March 2024
39
247,526
247,565
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
951,441
951,441
Dividends
10
-
-
(282,000)
(282,000)
Balance at 31 March 2025
39
916,967
917,006
EXCOTEK HOLDINGS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
2,551,811
(164,396)
Income taxes paid
(756,738)
(44,877)
Net cash inflow/(outflow) from operating activities
1,795,073
(209,273)
Investing activities
Purchase of investment property
-
(894,700)
Interest received
1,595
Net cash generated from/(used in) investing activities
1,595
(894,700)
Financing activities
Dividends paid to equity shareholders
(282,000)
(390,000)
Net cash used in financing activities
(282,000)
(390,000)
Net increase/(decrease) in cash and cash equivalents
1,514,668
(1,493,973)
Cash and cash equivalents at beginning of year
704,544
2,198,517
Cash and cash equivalents at end of year
2,219,212
704,544
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
1
Accounting policies
Company information
Excotek Holdings Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Suite 203 Group First House, 12a Mead Way, Padiham, Burnley, Lancashire BB12 7NG.
The group consists of Excotek Holdings Ltd and all of its subsidiaries.
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.
This 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 within the consolidated financial statements:
1.2
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Excotek Holdings Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 March 2025. 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.
Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in associates include acquired goodwill.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
1.3
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.4
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.
1.5
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:
Fixtures and fittings
25%/33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.6
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
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, associates and jointly controlled entities 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.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
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.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
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.
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
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.
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, 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.
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.
1.12
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.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
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.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.17
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is 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.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
IT equipment distribution and consultancy services
29,752,377
24,556,711
2025
2024
£
£
Turnover analysed by geographical market
UK
28,834,522
23,262,208
Europe
166,210
644,875
Rest of World
751,645
649,628
29,752,377
24,556,711
2025
2024
£
£
Other revenue
Interest income
1,595
-
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
8,062
(42,746)
Depreciation of owned tangible fixed assets
15,618
16,762
Operating lease charges
103,211
83,563
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,894
2,950
Audit of the financial statements of the company's subsidiaries
11,500
10,500
15,394
13,450
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Management
3
3
1
1
Administrative
3
2
-
-
Sales
5
5
-
-
Technical
1
1
-
-
Total
12
11
1
1
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
460,102
419,753
Social security costs
43,137
38,300
-
-
Pension costs
488,717
276,022
991,956
734,075
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
1,595
-
8
Amounts written off investments
2025
2024
£
£
Impairment of fixed asset investments
(133,359)
(52,095)
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
592,401
531,739
Adjustments in respect of prior periods
(3)
Total current tax
592,398
531,739
Deferred tax
Origination and reversal of timing differences
(724)
(3,569)
Total tax charge
591,674
528,170
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
2,146,497
2,002,363
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
536,624
500,591
Tax effect of expenses that are not deductible in determining taxable profit
52,209
27,607
Tax effect of income not taxable in determining taxable profit
(520)
Change in unrecognised deferred tax assets
1,642
Adjustments in respect of prior years
(3)
Effect of change in corporation tax rate
(207)
-
Depreciation on assets not qualifying for tax allowances
1,409
1,409
Deferred tax adjustments in respect of prior years
(917)
Taxation charge
591,674
528,170
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
282,000
390,000
11
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2025
2024
Notes
£
£
In respect of:
Fixed asset investments
14
133,359
52,095
Recognised in:
Amounts written off investments
133,359
52,095
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account and the prior year included £2,095 in respect of Excotek Ltd's investment in its dormant subsidiary, Excotek Bulgaria.
12
Tangible fixed assets
Group
Fixtures and fittings
£
Cost
At 1 April 2024 and 31 March 2025
80,000
Depreciation and impairment
At 1 April 2024
48,691
Depreciation charged in the year
15,618
At 31 March 2025
64,309
Carrying amount
At 31 March 2025
15,691
At 31 March 2024
31,309
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
13
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
894,700
894,700
Investment property comprises the residential property, Austin House, Slaidburn Road, Waddington, Clitheroe BB7 3JQ. The fair value of the investment property has been arrived at on the basis of a valuation carried out by the director based upon an estate agent listing. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
33
33
Investments in associates
16
67,891
201,250
67,891
201,250
67,891
201,250
67,924
201,283
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 April 2024 and 31 March 2025
251,250
Impairment
At 1 April 2024
50,000
Impairment losses
133,359
At 31 March 2025
183,359
Carrying amount
At 31 March 2025
67,891
At 31 March 2024
201,250
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Fixed asset investments
(Continued)
- 23 -
Movements in fixed asset investments
Company
Shares in subsidiaries and associates
£
Cost or valuation
At 1 April 2024 and 31 March 2025
251,283
Impairment
At 1 April 2024
50,000
Impairment losses
133,359
At 31 March 2025
183,359
Carrying amount
At 31 March 2025
67,924
At 31 March 2024
201,283
15
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
Excotek Ltd
IT equipment distribution and consultancy services
Ordinary
100.00
-
Excotek Bulgaria
Dormant
Ordinary
0
100.00
Registered office addresses (all UK unless otherwise indicated):
1
Suite 203, Group First House, 12a Mead Way, Padiham, Burnley, Lancashire BB12 7NG
2
Sofia 1000, Sofia Municipality, Oborshte, 21B Moskovska, str. Floor 3, Bulgaria
16
Associates
Details of associates at 31 March 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Shop At Home Retail Group Limited
Unit C1-C4 Blackburn Road, Clayton-Le-Moors, Accrington BB5 5JW
Online retailer of homeware and technology products
Ordinary
35
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
94,490
177,740
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,630,890
6,416,704
Other debtors
1,004,642
22,100
Prepayments and accrued income
11,629
10,066
6,647,161
6,448,870
-
-
Included within other debtors is an amount owed by Excotek UAE, a connected Dubai-based entity controlled by the director. At the financial year-end, the amount owed by Excotek UAE to the company was £994,542 (2024 - £nil).
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
1,467,882
2,067,630
Amounts owed to group undertakings
47,470
853,576
Corporation tax payable
367,401
531,741
657
Other taxation and social security
903,313
513,808
-
-
Other creditors
52,599
228,693
5,402
5,401
Accruals and deferred income
1,113,018
353,708
3,904,213
3,695,580
53,529
858,977
Other creditors include an interest-free loan of £5,402 (2024 - £5,401) advanced by a former director of the company's subsidiary, Excotek Ltd.
Accruals and deferred income includes £1,089,826 (2024 - £309,949) in respect of accrued invoices for goods and services already received as at the balance sheet date.
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
-
724
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
724
-
Credit to profit or loss
(724)
-
Asset at 31 March 2025
-
-
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
488,717
276,022
Defined contribution pension schemes are operated for all qualifying employees. The assets of these schemes are held separately from those of the group in independently administered funds.
22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
3,882
3,882
39
39
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
23
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
2025
2024
2025
2024
£
£
£
£
Within one year
71,698
58,957
-
-
Between two and five years
24,385
31,382
-
-
96,083
90,339
-
-
24
Directors' transactions
Dividends totalling £100,000 (2024 - £90,000) were paid in the year in respect of shares held by the company's director.
Included within other creditors is an interest-free loan advanced to the group by the director. At the financial year-end the amount owed by the group to its director was £33,070 (2024 - £195,787).
25
Controlling party
The company is ultimately controlled by the director, Mr K J Tucker, together with his wife, by virtue of their shareholding in the company.
26
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Profit for the year after tax
1,554,823
1,474,193
Adjustments for:
Taxation charged
591,674
528,170
Investment income
(1,595)
Depreciation and impairment of tangible fixed assets
15,618
16,762
Other gains and losses
133,359
52,095
Movements in working capital:
Decrease in stocks
83,250
211,914
Increase in debtors
(198,291)
(4,777,929)
Increase in creditors
372,973
2,330,399
Cash generated from/(absorbed by) operations
2,551,811
(164,396)
EXCOTEK HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
27
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
704,544
1,514,668
2,219,212
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr K J TuckerfalseJames King12970980bus:Consolidated2024-04-012025-03-31129709802024-04-012025-03-3112970980bus:Director12024-04-012025-03-3112970980bus:RegisteredOffice2024-04-012025-03-3112970980bus:Consolidated2025-03-3112970980bus:Consolidated2023-04-012024-03-31129709802023-04-012024-03-31129709802025-03-3112970980bus:Consolidated2024-03-3112970980core:FurnitureFittingsbus:Consolidated2025-03-3112970980core:FurnitureFittingsbus:Consolidated2024-03-31129709802024-03-3112970980core:ShareCapitalbus:Consolidated2025-03-3112970980core:ShareCapitalbus:Consolidated2024-03-3112970980core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3112970980core:ShareCapital2025-03-3112970980core:ShareCapital2024-03-3112970980core:RetainedEarningsAccumulatedLosses2025-03-3112970980core:RetainedEarningsAccumulatedLosses2024-03-3112970980core:ShareCapitalbus:Consolidated2023-03-3112970980core:SharePremiumbus:Consolidated2023-03-31129709802023-03-3112970980core:SharePremiumbus:Consolidated2024-03-3112970980core:SharePremiumbus:Consolidated2025-03-3112970980core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3112970980core:ShareCapital2023-03-3112970980core:SharePremium2023-03-3112970980core:RetainedEarningsAccumulatedLosses2023-03-3112970980core:SharePremium2024-03-3112970980core:SharePremium2025-03-3112970980bus:Consolidated2023-03-3112970980core:FurnitureFittings2024-04-012025-03-3112970980core:UKTaxbus:Consolidated2024-04-012025-03-3112970980core:UKTaxbus:Consolidated2023-04-012024-03-3112970980core:FurnitureFittingsbus:Consolidated2024-03-3112970980core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3112970980core:Subsidiary12024-04-012025-03-3112970980core:Subsidiary22024-04-012025-03-3112970980core:Subsidiary112024-04-012025-03-3112970980core:Subsidiary222024-04-012025-03-3112970980core:Associate12024-04-012025-03-3112970980core:Associate112024-04-012025-03-3112970980core:CurrentFinancialInstruments2025-03-3112970980core:CurrentFinancialInstruments2024-03-3112970980core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3112970980core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3112970980core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3112970980core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3112970980core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3112970980core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3112970980bus:PrivateLimitedCompanyLtd2024-04-012025-03-3112970980bus:FRS1022024-04-012025-03-3112970980bus:Audited2024-04-012025-03-3112970980bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3112970980bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP