Company registration number 09682843 (England and Wales)
OLYMPUS POWER LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
OLYMPUS POWER LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
OLYMPUS POWER LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,336,611
2,091,053
Current assets
Stocks
988,439
-
Debtors
4
6,021,854
1,962,722
Cash at bank and in hand
83,957
2,512
7,094,250
1,965,234
Creditors: amounts falling due within one year
5
(5,823,340)
(3,564,183)
Net current assets/(liabilities)
1,270,910
(1,598,949)
Total assets less current liabilities
2,607,521
492,104
Creditors: amounts falling due after more than one year
6
(118,750)
(317,766)
Provisions for liabilities
-
0
(114,749)
Net assets
2,488,771
59,589
Capital and reserves
Called up share capital
105
105
Share premium account
1,800,000
1,800,000
Profit and loss reserves
688,666
(1,740,516)
Total equity
2,488,771
59,589
OLYMPUS POWER LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

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

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

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved and signed by the director and authorised for issue on 24 September 2025
Mr S Nicholls
Director
Company registration number 09682843 (England and Wales)
OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Olympus Power Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1st Floor Bradninch Court, Castle Street, Exeter, EX4 3PL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
4 years straight line
Fixtures and fittings
4 years straight line
Computers
25% reducing balance
Motor vehicles
25% reducing balance
Solar panels and setup costs
25 years 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 credited or charged to profit or loss.

OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.5
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.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

1.7
Taxation

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

Current tax

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

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
Retirement benefits

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

1.10
Leases
As lessee

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

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

2025
2024
Number
Number
Total
16
5
OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
3
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Solar panels and setup costs
Total
£
£
£
£
£
£
Cost
At 1 April 2024
-
0
-
0
1,896
190,500
2,141,058
2,333,454
Additions
329,986
1,854
10,103
-
0
-
0
341,943
Disposals
-
0
-
0
-
0
-
0
(1,073,633)
(1,073,633)
At 31 March 2025
329,986
1,854
11,999
190,500
1,067,425
1,601,764
Depreciation and impairment
At 1 April 2024
-
0
-
0
1,676
68,724
172,001
242,401
Depreciation charged in the year
34,749
116
1,011
30,444
60,562
126,882
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(104,130)
(104,130)
At 31 March 2025
34,749
116
2,687
99,168
128,433
265,153
Carrying amount
At 31 March 2025
295,237
1,738
9,312
91,332
938,992
1,336,611
At 31 March 2024
-
0
-
0
220
121,776
1,969,057
2,091,053
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,689,959
63,074
Other debtors
2,321,223
1,899,648
6,011,182
1,962,722
Deferred tax asset
10,672
-
0
6,021,854
1,962,722

Included within the above other debtors is £1,785,785 (2024 - £1,468,200) of group loan balances.

OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
186,406
128,761
Trade creditors
519,505
122,195
Corporation tax
38,001
885
Other taxation and social security
1,033,144
45,124
Other creditors
4,046,284
3,267,218
5,823,340
3,564,183

Included within the above other creditors is £2,117,624 (2024 - £3,232,000) of group loan balances.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
118,750
290,567
Other creditors
-
0
27,199
118,750
317,766

Loans and borrowings falling due within and after more than one year on which security has been given by the company, includes the following liabilities:

 

Bank borrowings - £305,155 (2024 - £419,328)

Finance lease liabilities - £34,718 (2024 - £59,763)

 

The security is provided is a fixed charge over the land all fixtures and fittings attached to the land and all plant, machinery and equipment held by the company.

The finance lease liabilities are secured by a fixed charge over the assets financed.

7
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2025
2024
Amounts due to related parties
£
£
Group loans
2,176,029
3,232,000

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Group loans
1,785,785
1,468,200
Other information
OLYMPUS POWER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Related party transactions
(Continued)
- 8 -

The company received management charges during the year totalling £Nil (2024 - £201,505).

8
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Directors loan balance
2.25
17,128
231,038
2,462
(121,017)
129,611
17,128
231,038
2,462
(121,017)
129,611
9
Parent company

The company's parent company is HEFLOC Limited and its registered office is Bradninch Court, Castle Street, Exeter, England, EX4 3PL.

2025-03-312024-04-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr S Nicholls096828432024-04-012025-03-31096828432025-03-31096828432024-03-3109682843core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3109682843core:FurnitureFittings2025-03-3109682843core:ComputerEquipment2025-03-3109682843core:MotorVehicles2025-03-3109682843core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-03-3109682843core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3109682843core:FurnitureFittings2024-03-3109682843core:ComputerEquipment2024-03-3109682843core:MotorVehicles2024-03-3109682843core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-3109682843core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3109682843core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3109682843core:ShareCapital2025-03-3109682843core:ShareCapital2024-03-3109682843core:SharePremium2025-03-3109682843core:SharePremium2024-03-3109682843core:RetainedEarningsAccumulatedLosses2025-03-3109682843core:RetainedEarningsAccumulatedLosses2024-03-3109682843bus:Director12024-04-012025-03-3109682843core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3109682843core:FurnitureFittings2024-04-012025-03-3109682843core:ComputerEquipment2024-04-012025-03-3109682843core:MotorVehicles2024-04-012025-03-3109682843core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-04-012025-03-31096828432023-04-012024-03-3109682843core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3109682843core:FurnitureFittings2024-03-3109682843core:ComputerEquipment2024-03-3109682843core:MotorVehicles2024-03-3109682843core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-03-31096828432024-03-3109682843core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3109682843core:CurrentFinancialInstruments2025-03-3109682843core:CurrentFinancialInstruments2024-03-3109682843core:WithinOneYear2025-03-3109682843core:WithinOneYear2024-03-3109682843core:Non-currentFinancialInstruments2025-03-3109682843core:Non-currentFinancialInstruments2024-03-3109682843bus:PrivateLimitedCompanyLtd2024-04-012025-03-3109682843bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3109682843bus:FRS1022024-04-012025-03-3109682843bus:AuditExemptWithAccountantsReport2024-04-012025-03-3109682843bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP