MARSHALL (BUILDING CONTRACTORS) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company Registration No. 00950619 (England and Wales)
MARSHALL (BUILDING CONTRACTORS) LTD
COMPANY INFORMATION
Directors
S.C.N.Marshall
J.R.Marshall
(Appointed 24 January 2024)
J.Booth
Secretary
J. Booth
Company number
00950619
Registered office
Marshall House
Huddersfield Road
Elland
HX5 9BW
Auditor
Azets Audit Services
Carlton House
Grammar School Street
Bradford
BD1 4NS
Business address
Marshall House
Huddersfield Road
Elland
HX5 9BW
Bankers
National Westminster Bank PLC
North of England Property Team
3rd Floor, 2 Whitehall Quay
Leeds
West Yorkshire
LS1 4HR
MARSHALL (BUILDING CONTRACTORS) LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
MARSHALL (BUILDING CONTRACTORS) LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activities
The Company is a wholly owned subsidiary of Marshall Holdings Ltd. The company's principal activity is that of design and construction. The Company specialises in the design and construction of hotels and re-developing facilities, fire stations, warehouse facilities, commercial premises nursing home and sports facilities. There have not been any significant changes in the Company's activity during the last year and the directors are not aware of any significant changes in the year to come.
Review of the business and key performance indicators
The Company's turnover has decreased from £13.8 million to £12.4 million as shown in the Company's profit and loss account on page 8. The loss for the year after tax has decreased from £0.92 million to £0.47 million. Both the level of turnover and profit were expected and in line with forecasts. As in previous years the management has ensured that there have been no major contract disputes and that costs and overheads continue to be kept under control.
The balance sheet on page 10 shows the Company's financial position at the end of 2024. Net assets have decreased from £1.92 million to £1.45 million over the year. The current ratio being the ratio of current assets to current liabilities has increased from 1.56 to 1.63 over the year, demonstrating the Company's continuing ability to meet its creditors as they fall due and a healthy balance sheet position at the end of the year.
The main KPI used is profitability on individual projects, monitored on a monthly basis through a Director level review of the management accounts.
During 2024 the company completed works on re-configurating Kingsgate shopping centres 3 floors, Huddersfield's biggest shopping centre along with completing the 85 bedroom Travelodge located in Bristol. During 2024 the company were awarded several projects, further phases of development of the Kingsgate Shopping Centre located in Huddersfield. Two 56,000ft Industrial Units located in Speke. The redevelopment of 2 office units in Warrington. Two new sports pavilions located in Eggborough. A new Aldi and Starbucks development located in Market Rasen. The above projects have an expected completion date of mid to late 2025.
Principal risks and uncertainties
With a healthy order book of secured work, along with a strong balance sheet, excellent reputation and staff having many years' experience in construction, the Company is well positioned to cope with the prevailing market conditions. The directors are pleased to report that the Company are currently tendering for several contracts and are also securing repeat works and negotiating future work with existing clients.
The Company is fully aware of the latest legislation regarding health and safety and this is applied to contracts accordingly. The Company employs a full time health and safety manager responsible for ensuring that the Company standards either meet or are above the industry standard. The Company is able to report another successful year in fulfilling this objective.
Management continues to closely monitor developments in relation to interest rates along with any potential political and economic uncertainties in order to mitigate risk to the business and that all reasonable steps have been taken to protect the future of the company and its stakeholders.
Although there remains low demand from the retail sector, there continues to be an increase in demand from the logistics sector. Given the excellent land bank held by the main development company within the Group, the Company finds itself well positioned to meet the increase in demand.
Financial risk and management objectives and policies
The Company's activities expose it to a number of financial risks including credit risk. The Company's principal financial assets are bank balances, cash, trade and other receivables. The Company's credit risk is primarily attributable to its trade receivables and amounts recoverable on contracts which are net allowances for doubtful receivables. This risk is managed by an established process of review of the customer ledger.
MARSHALL (BUILDING CONTRACTORS) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Environment
The Company recognises the ever increasing problem of global warming and the importance of the Company's environmental responsibilities. The Company continues to operate an ISO 14001 Environmental Management System. Policies continue to be implemented where ever practicable to reduce the damage caused to the environment by the Company. Such policies continue to include; generally increasing awareness to the workforce of how to reduce greenhouse gases; promoting energy efficiency; recycling office waste and an environmentally friendly Company vehicle policy.
With regards to the construction of buildings the Company applies BREEAM on selected contracts. The Company continues to achieve the specified ratings required. The Company's building sites are increasingly being registered with the Considerate Construction Scheme (CCS) thus committing the Company to be good neighbours and environmentally conscious.
Other performance indicators
Details of the number of employees and related costs can be found in note 5 on page 19.
The Company is an equal opportunity employer, with employment applications considered on that basis. Appointments are based on the aptitude of the applicant concerned.
The Company considers itself to be an excellent employer, offering attractive remuneration packages and excellent working conditions, which is demonstrated by the average length of service of a member of staff being 14 years and 29% of the members of staff having over 20 years' service.
Future developments
The directors expect the general level of activity to remain broadly similar to 2024 in the forthcoming year. This is as a result of the expected continuation of the current market conditions.
The Company have been successful in securing new contracts towards the end of 2024 and in early 2025 from the main development company within the Group and other clients which will aid the projected turnover for 2025 to be achieved.
J.Booth
Director
24 September 2025
MARSHALL (BUILDING CONTRACTORS) LTD
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 company continued to be that of a construction 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 final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
S.C.N.Marshall
J.R.Marshall
(Appointed 24 January 2024)
J.Booth
Qualifying third party indemnity provisions
The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.
Auditor
The auditor, Azets Audit Services, 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 company’s auditor 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 company’s auditor is aware of that information.
On behalf of the board
J.Booth
Director
24 September 2025
MARSHALL (BUILDING CONTRACTORS) LTD
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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
MARSHALL (BUILDING CONTRACTORS) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MARSHALL (BUILDING CONTRACTORS) LTD
- 5 -
Opinion
We have audited the financial statements of Marshall (Building Contractors) Ltd (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 company's affairs as at 31 December 2024 and of its loss 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 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 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.
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:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
MARSHALL (BUILDING CONTRACTORS) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MARSHALL (BUILDING CONTRACTORS) LTD
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its 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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
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.
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.
MARSHALL (BUILDING CONTRACTORS) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MARSHALL (BUILDING CONTRACTORS) LTD
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
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.
Victoria Wainwright
Senior Statutory Auditor
For and on behalf of Azets Audit Services
26 September 2025
Chartered Accountants
Statutory Auditor
Carlton House
Grammar School Street
Bradford
BD1 4NS
MARSHALL (BUILDING CONTRACTORS) LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
12,442,027
13,843,228
Cost of sales
(11,762,341)
(13,566,759)
Gross profit
679,686
276,469
Administrative expenses
(1,194,373)
(1,243,921)
Operating loss
4
(514,687)
(967,452)
Interest receivable and similar income
6
38,176
40,345
Loss before taxation
(476,511)
(927,107)
Tax on loss
8
(305)
257
Loss for the financial year
(476,816)
(926,850)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MARSHALL (BUILDING CONTRACTORS) LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Loss for the year
(476,816)
(926,850)
Other comprehensive income
-
-
Total comprehensive income for the year
(476,816)
(926,850)
MARSHALL (BUILDING CONTRACTORS) LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
881
1,281
Investment property
10
100,000
Investments
11
400
400
1,281
101,681
Current assets
Stocks
14
633,104
862,203
Debtors
13
2,237,225
3,230,228
Cash at bank and in hand
891,091
1,008,572
3,761,420
5,101,003
Creditors: amounts falling due within one year
15
(2,312,654)
(3,275,821)
Net current assets
1,448,766
1,825,182
Net assets
1,450,047
1,926,863
Capital and reserves
Called up share capital
18
20,000
20,000
Profit and loss reserves
1,430,047
1,906,863
Total equity
1,450,047
1,926,863
The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
J.Booth
Director
Company Registration No. 00950619
MARSHALL (BUILDING CONTRACTORS) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
20,000
2,833,713
2,853,713
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
(926,850)
(926,850)
Balance at 31 December 2023
20,000
1,906,863
1,926,863
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
(476,816)
(476,816)
Balance at 31 December 2024
20,000
1,430,047
1,450,047
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Marshall (Building Contractors) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Marshall House, Huddersfield Road, Elland, HX5 9BW.
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:
Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Marshall Holdings Limited. These consolidated financial statements are available from the Registrar of Companies, Companies Registration Office, Crown Way, Maindy, Cardiff, CF14 3UZ.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
Marshall (Building Contractors) Ltd is a wholly owned subsidiary of Marshall Holdings Limited and the results of Marshall (Building Contractors) Ltd are included in the consolidated financial statements of Marshall Holdings Limited which are available from the Registrar of Companies, Companies Registration Office, Crown Way, CF4 3UZ.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.3
Turnover
Turnover represents amounts invoiced during the year for services rendered, net of value added tax and is recognised to the extent that there is a right to consideration. All turnover has been derived in the United Kingdom from the Company's principle activity and relates in its entirety to revenue generated from construction contracts.
The amount of profit attributable to the stage of completion of a long term contract is recognised when the outcome of the contract can be seen with reasonable certainty by including in the profit and loss account turnover and related costs as contract activity progresses. Provision is made for any losses which are foreseen. Amounts recoverable on contracts, which are included in debtors, are stated at the net sales value of the work done less amounts invoiced as payments on account. Cumulative costs incurred net of amounts transferred to cost of sales less provision for contingencies and anticipated future losses on contracts, are included as long term contract balances in stock.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
10% 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.
1.5
Investment property
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.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. 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 company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.7
Impairment of fixed assets
At each reporting period end date, the company 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.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
1.8
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.
1.9
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.
1.10
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.
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.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
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 company 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 company 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.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.12
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.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.13
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.
1.14
Retirement benefits
The company participates in Marshall Holdings Group defined benefit plan and the net defined benefit cost of the plan is therefore recognised in Marshall Holdings Limited, as a group entity legally responsible for the plan. The company recognises a costs equal to their contribution payable for the period in their profit and loss. For defined contribution schemes the amount changed to the profit and loss account in respect of pension costs and other retirement benefits is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the balance sheet. Other long-term benefits are measured at the present value of the benefit obligation at the reporting date.
1.15
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 leases asset are consumed.
1.16
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.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Provision against contractor liabilities
Included within accruals is an amount provided for with respect to design and build liabilities that may arise post completion of development. Although the directors do not believe that a liability is probable, and any amount would be subject to challenge, the design and build liability reflects the directors best estimate based on the available information as at the year end.
Contract Variations
Variations to construction contracts are recognised in line with the entity's profit recognition policy. Variations are considered part of the adjoining contracts based on their close interrelation and therefore an overall profit margin is recognised when the outcome of the single contract can be seen with reasonable certainty. The initial contract and relating variations are combined for the purpose of recognising revenue, costs and attributable profits and losses in line with FRS 102 Section 23.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Provision against bad and doubtful amounts receivable
There are both specific and general provisions in respect of bad debts, which are netted against the trade debtors balance. These provisions are based on management's historical knowledge of the business and the ageing of the trade debtors balance.
Recognition of revenue
Reviewing each contract with respect to the stage of completion so as to determine whether profit can now be taken on the contract post a certain stage of completion. The recognition is determined by the internal quantity surveyors who have historical knowledge of each contract and use their expertise with respect to each contract to ascertain whether the milestone has been reached for profit to be taken.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Property development
12,442,027
13,843,228
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
12,442,027
13,843,228
2024
2023
£
£
Other revenue
Interest income
38,176
40,345
4
Operating loss
2024
2023
Operating loss for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
15,000
13,600
Depreciation of owned tangible fixed assets
400
2,423
Profit on disposal of tangible fixed assets
(2,000)
-
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
18
18
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,092,546
1,003,352
Social security costs
128,105
112,920
Pension costs
250,924
229,701
1,471,575
1,345,973
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest receivable from group companies
38,176
40,345
7
Directors' remuneration
The directors did not receive any remuneration during the year from this Company (2023: £nil). Costs were borne by another entity within the group in both years.
8
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
305
224
Changes in tax rates
14
Adjustment in respect of prior periods
(495)
Total deferred tax
305
(257)
The actual charge/(credit) for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(476,511)
(927,107)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(119,128)
(218,056)
Tax effect of expenses that are not deductible in determining taxable profit
(500)
(1)
Effect of change in corporation tax rate
14
Group relief
119,933
218,286
Deferred tax adjustments in respect of prior years
(494)
Rounding
(6)
Taxation charge/(credit) for the year
305
(257)
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Tangible fixed assets
Plant and equipment
£
Cost
At 1 January 2024
171,907
Disposals
(6,756)
At 31 December 2024
165,151
Depreciation and impairment
At 1 January 2024
170,626
Depreciation charged in the year
400
Eliminated in respect of disposals
(6,756)
At 31 December 2024
164,270
Carrying amount
At 31 December 2024
881
At 31 December 2023
1,281
10
Investment property
2024
£
Fair value
At 1 January 2024
100,000
Disposals
(100,000)
At 31 December 2024
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
400
400
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Marshall (Homes) Limited
UK
Ordinary
100.00
Marshall Building Contractors (Facilities Management) Limited
UK
Ordinary
100.00
Registered office addresses (all UK unless otherwise indicated):
Marshall House, Huddersfield Road, Elland, West Yorkshire, HX5 9BW.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
750,045
1,361,684
Gross amounts owed by contract customers
81,628
65,511
Amounts owed by group undertakings
1,371,770
1,770,629
Prepayments and accrued income
32,156
30,473
2,235,599
3,228,297
Deferred tax asset (note 16)
1,626
2,237,225
3,228,297
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 16)
1,931
Total debtors
2,237,225
3,230,228
14
Stocks
2024
2023
£
£
Raw materials and consumables
4,666
1,277
Work in progress
628,438
127,837
633,104
862,203
15
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
597,114
679,472
Amounts owed to group undertakings
800,180
29,936
Taxation and social security
27,206
689,171
Accruals and deferred income
888,154
1,877,242
2,312,654
3,275,821
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
16
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Assets
Assets
2024
2023
Balances:
£
£
Accelerated capital allowances
1,626
1,931
2024
Movements in the year:
£
Liability/(Asset) at 1 January 2024
(1,931)
Charge to profit or loss
305
Liability/(Asset) at 31 December 2024
(1,626)
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
19,486
17,221
The Company participates in the Marshall Group Retirement Benefit Scheme. This is a defined benefit group plan multi-employer scheme, the assets liabilities of which are held independently from the Group.
There is no contractual agreement or stated policy for charging the net defined benefit cost and, therefore, the ultimate parent Company, which is the sponsoring employer of the scheme, recognises the whole of the scheme surplus or deficit in its financial statements. The company recognises a cost equal to its contribution payable for the period.
In accordance with FRS 102 Section 28, the Company's accounts for its contributions to the scheme as if it was a defined contribution scheme because there is no contractual agreement for the allocation of the net defined benefit cost between subsidiaries. A formal actuarial valuation was carried out as at 31 December 2021 and the results of that valuation have been projected to 31 December 2024 with allowance for payroll and benefit information provided by a qualified actuary and showed that the fair value of the scheme's assets was £32,174k and that the present value of the scheme's liabilities was £32,250k, resulting in a deficit of £76k.
MARSHALL (BUILDING CONTRACTORS) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
18
Share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
20,000 Ordinary Shares of £1 each
20,000
20,000
19
Related party transactions
The company has taken advantage of the exemption in Section 33 "Related Party Disclosures" from disclosing transactions with other member of the group and remuneration of key management personnel, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK & Republic of Ireland".
20
Ultimate controlling party
The largest group in which the results of the company are consolidated is that headed by Marshall Holdings Limited, the financial statements of which may be obtained from the Registrar of Companies, Companies Registration Office, Crown Way, Maindy, Cardiff, CF14 3UZ.
21
Cross Guarantees
The Company, together with fellow group undertakings, has guaranteed the loans and bank overdrafts of certain group undertakings. At 31 December 2024 this amounted to £36,567,452 (2023 - £5,412,065).
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100S.C.N.MarshallJ.R.MarshallJ.BoothJ. Booth009506192024-01-012024-12-3100950619bus:Director12024-01-012024-12-3100950619bus:Director22024-01-012024-12-3100950619bus:CompanySecretaryDirector12024-01-012024-12-3100950619bus:CompanySecretary12024-01-012024-12-3100950619bus:Director32024-01-012024-12-3100950619bus:RegisteredOffice2024-01-012024-12-31009506192024-12-31009506192023-01-012023-12-3100950619core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100950619core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31009506192023-12-3100950619core:PlantMachinery2024-12-3100950619core:PlantMachinery2023-12-3100950619core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100950619core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100950619core:CurrentFinancialInstruments2024-12-3100950619core:CurrentFinancialInstruments2023-12-3100950619core:ShareCapital2024-12-3100950619core:ShareCapital2023-12-3100950619core:RetainedEarningsAccumulatedLosses2024-12-3100950619core:RetainedEarningsAccumulatedLosses2023-12-3100950619core:ShareCapital2022-12-3100950619core:RetainedEarningsAccumulatedLosses2022-12-3100950619core:ShareCapitalOrdinaryShareClass12024-12-3100950619core:ShareCapitalOrdinaryShareClass12023-12-3100950619core:PlantMachinery2024-01-012024-12-310095061912024-01-012024-12-310095061912023-01-012023-12-3100950619core:UKTax2024-01-012024-12-3100950619core:UKTax2023-01-012023-12-3100950619core:PlantMachinery2023-12-31009506192023-12-3100950619core:Non-currentFinancialInstruments2024-12-3100950619core:Non-currentFinancialInstruments2023-12-3100950619core:Subsidiary12024-01-012024-12-3100950619core:Subsidiary22024-01-012024-12-3100950619core:Subsidiary112024-01-012024-12-3100950619core:Subsidiary222024-01-012024-12-3100950619bus:OrdinaryShareClass12024-01-012024-12-3100950619bus:OrdinaryShareClass12024-12-3100950619bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100950619bus:FRS1022024-01-012024-12-3100950619bus:Audited2024-01-012024-12-3100950619bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP