Company registration number 02701792 (England and Wales)
MCDERMOTT DEVELOPMENTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
MCDERMOTT DEVELOPMENTS LIMITED
COMPANY INFORMATION
Directors
S McDermott
C Davis
R M Kay
M Wilkinson
B Kemp
Secretary
C Davis
Company number
02701792
Registered office
Jupiter House
and business address
1 Mercury Rise
Altham Business Park
Altham
Lancashire
BB5 5BY
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Bankers
Handelsbanken plc
Challenge Way
Greenbank Business Park
Blackburn
Lancashire
BB1 5QB
MCDERMOTT DEVELOPMENTS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Profit and loss account
10
Group statement of comprehensive income
11
Group balance sheet
12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
17 - 34
MCDERMOTT DEVELOPMENTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
During the year the Group has continued to be a residential house builder operating under the brand name of McDermott Homes.
The Group trading results for the year are set out in the Consolidated Profit and Loss account on page 10 with the position of the group at the year end set out in the Consolidated Balance Sheet on page 12.
The results for the year show a profit before taxation of £11,440,033 (2023: £15,760,757) for the year and turnover of £28,267,602 (2023: £42,336,685). No dividend for the year has been paid or is proposed.
The Group Balance Sheet remains strong with net assets of £107,170,845 at the year-end (2023: £98,476,169), with no bank debt.
Principal risks and uncertainties
The directors have identified the following risks and uncertainties:
Changes in the general economic and political environment, which could adversely impact the UK housing market by affecting customer confidence and the availability of mortgage finance.
Increased energy costs resulting from the war in Ukraine, continuing inflationary pressures in the economy and any increase in interest rates are expected to have an adverse impact on the housing market.
The ability to source good quality land for future development at suitable profit margins and to obtain planning permissions in a timely manner.
Retaining and expanding our chain of suppliers and subcontractors whilst maintaining control of quality and costs.
Retaining and recruiting suitably skilled experienced personnel to support the Group’s growth.
Maintaining and improving build quality and customer care standards as the volume of completions increase over the coming years.
The Board and senior management constantly monitor and review the risks and uncertainties affecting the business and update existing strategies to ensure that the business can respond quickly and effectively to such events and challenges as they arise. Mitigating measures to an economic downturn would include restricting investment in land, slowing down construction on sites already in progress and reducing the overheads within the business. In particular, the directors carefully consider all risks and uncertainties when acquiring new land development sites and before starting construction works on new developments.
Section 172 statement
The McDermott Developments Group is a leading development, construction and investment Group in the North West region which depends on the trust and confidence of its stakeholders to operate sustainably in the long term. The Group is always looking to put its clients' interests first, to invest in its employees, to support the local community in which it is based and to strive to generate increasing profits to reinvest in future growth. The Directors' continued commitment to providing quality family homes in desirable locations underpins the Group’s approach and benefits all its stakeholders and customers.
The directors have acted in accordance with their duties codified in law, which include their duty to act in the way in which they consider, in good faith, will consistently promote the success of the group for the benefit of its members as a whole, having regard to the stakeholders and matters set in Section 172(1) of the Companies Act 2006.
Section 172 considerations are implemented in all the decision making undertaken at board level and the Board of directors believe that strong governance is essential to the Group.
Future outlook
The Group is financially well positioned to invest in larger development land sites, however, our ability to secure good quality land with planning permissions will continue to be our major challenge going forward.
MCDERMOTT DEVELOPMENTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
R M Kay
Director
25 September 2025
MCDERMOTT DEVELOPMENTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of residential property development and building.
Results and dividends
The results for the year are set out on page 10.
No dividends were paid in the year and the directors do not recommend the 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 McDermott
C Davis
R M Kay
M Wilkinson
B Kemp
Auditor
In accordance with the company's articles, a resolution proposing that Pierce C A Limited be reappointed as auditor of the group will be put at a General Meeting.
MCDERMOTT DEVELOPMENTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Energy and carbon report
The greenhouse gas emissions and energy data for the year ended 31 December 2024 has been prepared in line with HM Government Environmental Reporting Guidelines dated March 2019 and have used the 2021 UK Government’s Conversion factors for company reporting.
The Group’s energy consumption includes head office electricity, site consumption of gas, electricity and gas oil and motor vehicle fuels.
2024
Energy consumption
kWh
Aggregate of energy consumption in the year
679,902
2024
Emissions of CO2 equivalent
metric tonnes
Scope 1 - direct emissions
- Gas combustion
20.20
- Fuel consumed for owned transport
107.00
127.20
Scope 2 - indirect emissions
- Electricity purchased
22.60
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
37.70
Total gross emissions
187.50
Intensity ratio
Tonnes C02e per £1m of turnover
6.6
Measures taken to improve energy efficiency
Measures taken to improve energy efficiency includes the increased use of video conferencing facilities to reduce business travel. As part of a regular replacement cycle, we intend to update the plant fleet to newer more energy efficient models.
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.
MCDERMOTT DEVELOPMENTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
On behalf of the board
R M Kay
Director
25 September 2025
MCDERMOTT DEVELOPMENTS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
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 directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
MCDERMOTT DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MCDERMOTT DEVELOPMENTS LIMITED
- 7 -
Opinion
We have audited the financial statements of McDermott Developments Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, 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 December 2024 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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.
MCDERMOTT DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCDERMOTT DEVELOPMENTS LIMITED
- 8 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:
The nature of the industry and the company’s control environment.
Results of our enquiries of management.
The 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 for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
MCDERMOTT DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCDERMOTT DEVELOPMENTS LIMITED
- 9 -
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.
Linda Wilkinson (Senior Statutory Auditor)
For and behalf of Pierce C A Limited
25 September 2025
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
MCDERMOTT DEVELOPMENTS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
Turnover
3
28,267,602
42,336,685
Cost of sales
(19,706,117)
(29,567,147)
Gross profit
8,561,485
12,769,538
Administrative expenses
(2,504,393)
(2,136,000)
Other operating income
1,052,035
998,285
Operating profit
5
7,109,127
11,631,823
Interest receivable and similar income
8
2,296,257
2,203,657
Interest payable and similar expenses
9
(2,898)
(19,935)
Gains on investment transactions
10
2,037,547
1,945,212
Profit before taxation
11,440,033
15,760,757
Tax on profit
11
(2,745,357)
(3,616,967)
Profit for the financial year
8,694,676
12,143,790
Profit for the financial year is all attributable to the owners of the parent company.
MCDERMOTT DEVELOPMENTS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
£
£
Profit for the year
8,694,676
12,143,790
Other comprehensive income
-
-
Total comprehensive income for the year
8,694,676
12,143,790
Total comprehensive income for the year is all attributable to the owners of the parent company.
MCDERMOTT DEVELOPMENTS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
131,277
106,263
Current assets
Stocks
16
57,344,829
38,353,515
Debtors
17
997,072
2,508,187
Investments
18
17,609,891
15,919,601
Cash at bank and in hand
37,655,916
47,644,719
113,607,708
104,426,022
Creditors: amounts falling due within one year
19
(5,277,173)
(5,268,857)
Net current assets
108,330,535
99,157,165
Total assets less current liabilities
108,461,812
99,263,428
Provisions for liabilities
20
(1,290,967)
(787,259)
Net assets
107,170,845
98,476,169
Capital and reserves
Called up share capital
22
100,000
100,000
Capital redemption reserve
270,000
270,000
Non-distributable profits reserve
23
4,192,312
2,886,854
Distributable profit and loss reserves
102,608,533
95,219,315
Total equity
107,170,845
98,476,169
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
C Davis
R M Kay
Director
Director
MCDERMOTT DEVELOPMENTS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
131,277
106,263
Investments
14
460,701
460,701
591,978
566,964
Current assets
Stocks
16
45,684,820
26,693,506
Debtors
17
1,589,013
3,607,691
Investments
18
17,609,891
15,919,601
Cash at bank and in hand
37,626,814
47,623,922
102,510,538
93,844,720
Creditors: amounts falling due within one year
19
(5,057,467)
(4,946,438)
Net current assets
97,453,071
88,898,282
Total assets less current liabilities
98,045,049
89,465,246
Provisions for liabilities
20
(1,290,967)
(787,259)
Net assets
96,754,082
88,677,987
Capital and reserves
Called up share capital
22
100,000
100,000
Capital redemption reserve
270,000
270,000
Non-distributable profits reserve
23
4,192,312
2,886,854
Distributable profit and loss reserves
92,191,770
85,421,133
Total equity
96,754,082
88,677,987
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £8,076,095 (2023 - £11,551,171 profit).
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
C Davis
R M Kay
Director
Director
Company Registration No. 02701792
MCDERMOTT DEVELOPMENTS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Capital redemption reserve
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
100,000
270,000
1,370,832
84,591,547
86,332,379
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,516,022
10,627,768
12,143,790
Balance at 31 December 2023
100,000
270,000
2,886,854
95,219,315
98,476,169
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,305,458
7,389,218
8,694,676
Balance at 31 December 2024
100,000
270,000
4,192,312
102,608,533
107,170,845
MCDERMOTT DEVELOPMENTS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
Share capital
Capital redemption reserve
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
100,000
270,000
1,370,832
75,385,984
77,126,816
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,516,022
10,035,149
11,551,171
Balance at 31 December 2023
100,000
270,000
2,886,854
85,421,133
88,677,987
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,305,458
6,770,637
8,076,095
Balance at 31 December 2024
100,000
270,000
4,192,312
92,191,770
96,754,082
MCDERMOTT DEVELOPMENTS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
25
(10,831,397)
12,502,090
Interest paid
(2,898)
(19,935)
Corporation tax paid
(1,731,092)
(3,173,144)
Net cash (outflow)/inflow from operating activities
(12,565,387)
9,309,011
Investing activities
Purchase of tangible fixed assets
(78,298)
(7,727)
Proceeds on disposal of tangible fixed assets
11,368
-
Net purchase of listed investments
347,257
(380,955)
Interest received
1,871,875
1,845,399
Dividends received
424,382
358,258
Net cash generated from investing activities
2,576,584
1,814,975
Net (decrease)/increase in cash and cash equivalents
(9,988,803)
11,123,986
Cash and cash equivalents at beginning of year
47,644,719
36,520,733
Cash and cash equivalents at end of year
37,655,916
47,644,719
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
1
Accounting policies
Company information
McDermott Developments Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Jupiter House, 1 Mercury Rise, Altham Business Park, Altham, Lancashire, BB5 5BY.
The group consists of McDermott Developments Limited 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, modified to include the revaluation of listed investments at fair value. The principal accounting policies adopted are set out below.
1.2
Basis of consolidation
The consolidated financial statements incorporate those of McDermott Developments Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).
On 27 March 2009 the company acquired the entire share capital of Suncrest Properties Limited for a consideration of £100.
The 'acquisition' of Suncrest Properties Limited has been accounted for using the merger accounting method in the consolidation. The directors considered that the introduction of a new parent company, McDermott Developments Limited, did not alter the relative rights of the individual shareholders.
Allegro Corporation Limited and McDermott Homes Limited have been included in the group financial statements using the purchase method of accounting. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.
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.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
1.3
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. As a result the directors have continued to adopt the going concern basis in preparing the financial statements.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.4
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts, where the sale of residential property is recognised on legal completion and the sale of development land and commercial property is recognised on exchange of unconditional contracts. Sales of part exchange houses are included in turnover.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
1 - 6 years straight line
Fixtures and fittings
3 - 4 years straight line
Motor vehicles
4 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 recognised in the profit and loss account.
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.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
Cash at bank and in hand
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 six 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.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities, 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.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
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 group's contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
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.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Residential property development and building
28,267,602
42,336,685
2024
2023
£
£
Other revenue
Interest income
1,871,875
1,845,399
Dividends received
424,382
358,258
Rent receivable
1,055,215
995,680
Ground rents receivable
113,644
107,044
Sales of freeholds to leaseholders
9,644
18,000
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
28,267,602
42,336,685
4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,500
16,350
Audit of the financial statements of the company's subsidiaries
4,332
3,190
20,832
19,540
For other services
Other taxation services
-
2,250
All other non-audit services
2,531
830
2,531
3,080
5
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
42,534
55,235
Profit on disposal of tangible fixed assets
(618)
-
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
299,778
325,595
Company pension contributions to defined contribution schemes
405,388
288,466
705,166
614,061
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
80,000
80,000
Company pension contributions to defined contribution schemes
118,000
72,000
7
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Property development and building
44
49
44
49
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,256,185
2,222,556
2,256,185
2,200,014
Social security costs
251,494
242,194
251,494
242,194
Pension costs
495,320
405,768
495,320
405,768
3,002,999
2,870,518
3,002,999
2,847,976
Redundancy payments made or committed
-
10,931
-
10,931
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
1,835,078
1,808,084
Other interest income
36,797
37,315
Total interest revenue
1,871,875
1,845,399
Other income from investments
Dividends received
424,382
358,258
Total income
2,296,257
2,203,657
9
Interest payable and similar expenses
2024
2023
£
£
Other interest
2,898
19,935
10
Gains on investment transactions
2024
2023
£
£
Fair value gains/(losses) on financial instruments
Change in value of financial assets held at fair value through profit or loss
2,014,831
1,981,728
Exchange differences on financial assets held at fair value through profit or loss
(696)
(2,400)
2,014,135
1,979,328
Other gains/(losses)
Gain/(loss) on disposal of fixed asset investments
23,412
(34,116)
2,037,547
1,945,212
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
2,245,934
3,164,606
Adjustments in respect of prior periods
(4,285)
(13,345)
Total current tax
2,241,649
3,151,261
Deferred tax
Origination and reversal of timing differences
503,708
465,706
Total tax charge
2,745,357
3,616,967
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
11,440,033
15,760,757
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
2,860,008
3,703,778
Adjustments in respect of prior years
(4,285)
(13,345)
Other permanent differences
(110,366)
(73,466)
Taxation charge
2,745,357
3,616,967
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
12
Intangible fixed assets
Group
Goodwill
Negative goodwill
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
107,235
(221,174)
(113,939)
Amortisation and impairment
At 1 January 2024 and 31 December 2024
107,235
(221,174)
(113,939)
Carrying amount
At 31 December 2024
At 31 December 2023
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
Negative goodwill relates to the purchase, in 1997, of 87.5% of the issued share capital of Allegro Corporation Limited and represents the excess of the fair value of the assets acquired over the consideration price. The full amount of the negative goodwill has been written back to profit in previous years.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
13
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
155,538
177,071
220,175
552,784
Additions
12,100
32,331
33,867
78,298
Disposals
(18,383)
(12,000)
(30,383)
At 31 December 2024
167,638
191,019
242,042
600,699
Depreciation and impairment
At 1 January 2024
134,341
160,025
152,155
446,521
Depreciation charged in the year
15,935
12,313
14,286
42,534
Eliminated in respect of disposals
(18,383)
(1,250)
(19,633)
At 31 December 2024
150,276
153,955
165,191
469,422
Carrying amount
At 31 December 2024
17,362
37,064
76,851
131,277
At 31 December 2023
21,197
17,046
68,020
106,263
Company
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
155,538
177,071
220,175
552,784
Additions
12,100
32,331
33,867
78,298
Disposals
(18,383)
(12,000)
(30,383)
At 31 December 2024
167,638
191,019
242,042
600,699
Depreciation and impairment
At 1 January 2024
134,341
160,025
152,155
446,521
Depreciation charged in the year
15,935
12,313
14,286
42,534
Eliminated in respect of disposals
(18,383)
(1,250)
(19,633)
At 31 December 2024
150,276
153,955
165,191
469,422
Carrying amount
At 31 December 2024
17,362
37,064
76,851
131,277
At 31 December 2023
21,197
17,046
68,020
106,263
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
460,701
460,701
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
460,701
Carrying amount
At 31 December 2024
460,701
At 31 December 2023
460,701
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Allegro Corporation Limited
See below
Residential property development and building
Ordinary
100
McDermott Homes Limited
See below
Residential property development and building
Ordinary
100
Suncrest Properties Limited
See below
Residential property development and building
Ordinary
100
The registered office address of the above companies is:
Jupiter House
1 Mercury Rise
Altham Business Park
Altham
Lancashire
BB5 5BY
The individual company accounts for McDermott Homes Limited, company number 05856885, and Suncrest Properties Limited, company number 02984699, have not been subject to audit. Both companies are entitled to the exemption from audit under Section 479A of the Companies Act 2006 relating to subsidiary companies.
McDermott Developments Limited has guaranteed all the outstanding liabilities to which McDermott Homes Limited and Suncrest Properties Limited are subject to, at 31 December 2024, until such liabilities are satisfied in full. The amount of these liabilities at the balance sheet date was as follows:
McDermott Homes Limited £65,661
Suncrest Properties Limited £120,855
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Land and property stocks
57,344,829
38,353,515
45,684,820
26,693,506
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
249,243
460,108
239,415
446,774
Corporation tax recoverable
56,026
68,718
56,026
68,718
Amounts owed by group undertakings
-
-
627,554
1,130,767
Other debtors
485,812
1,760,783
479,340
1,752,391
Prepayments and accrued income
205,991
218,578
186,678
209,041
997,072
2,508,187
1,589,013
3,607,691
18
Current asset investments
Group
Company
2024
2023
2024
2023
£
£
£
£
Listed investments
17,609,891
15,919,601
17,609,891
15,919,601
Proceeds from the realisation of stock disposals and the receipt of dividends and interest have been reinvested each year.
The total historic cost of the original portfolio and the subsequent reinvestment is £12,126,612 (2023: £12,245,488).
19
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade creditors
3,121,581
2,644,922
3,121,581
2,644,922
Land creditors
-
560,875
-
560,875
Amounts owed to group undertakings
137,674
Corporation tax payable
593,529
95,664
478,186
Other taxation and social security
92,091
110,801
92,091
110,751
Other creditors
414,604
404,754
273,399
274,564
Accruals and deferred income
1,055,368
1,451,841
954,536
1,355,326
5,277,173
5,268,857
5,057,467
4,946,438
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Unrealised gains on listed investments
1,290,967
787,259
Liabilities
Liabilities
2024
2023
Company
£
£
Unrealised gains on listed investments
1,290,967
787,259
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
787,259
787,259
Charge to profit or loss
503,708
503,708
Liability at 31 December 2024
1,290,967
1,290,967
The deferred tax liability set out above relates to the potential tax on fair value gains which are expected to crystallise as and when the group disposes of its listed investments.
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
495,320
405,768
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
22
Share capital
Group and company
2024
2023
Ordinary share capital
£
£
Issued and fully paid
15,000 A1 Ordinary shares of £1 each
15,000
15,000
15,000 A2 Ordinary shares of £1 each
15,000
15,000
10,000 B Ordinary shares of £1 each
10,000
10,000
10,000 C Ordinary shares of £1 each
10,000
10,000
10,000 D Ordinary shares of £1 each
10,000
10,000
10,000 E Ordinary shares of £1 each
10,000
10,000
5,000 F Ordinary shares of £1 each
5,000
5,000
12,500 H1 Ordinary shares of £1 each
12,500
12,500
12,500 H2 Ordinary shares of £1 each
12,500
12,500
Total equity share capital
100,000
100,000
The A1, A2, B, C, D, E, F, H1 and H2 ordinary shares have equal rights with regards to voting at company meetings, on sharing surplus assets on a winding up or liquidation and rights to dividends, except that the directors may declare dividends of different amounts and at different times to each class of ordinary share and that a baseline value applies to the F ordinary shares on any capital exit.
In a winding up of the company the profits and assets available for distribution shall be applied in the following order:
i) In repayment to the holders of the ordinary shares of the capital paid or credited as paid up thereon.
ii) Any surplus shall be paid to the holders of the ordinary shares.
23
Non-distributable profits reserve
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
2,886,854
1,370,832
2,886,854
1,370,832
Non distributable profits in the year
1,305,458
1,516,022
1,305,458
1,516,022
At the end of the year
4,192,312
2,886,854
4,192,312
2,886,854
MCDERMOTT DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
24
Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel, who are also the directors of McDermott Developments Limited, is as follows:
2024
2023
£
£
Aggregate compensation
705,166
614,061
All of the directors of McDermott Developments Limited are considered to be key management personnel by virtue of their authority and responsibility for planning, directing and controlling the activities of the group.
Included in Other debtors are loans made by the group to its directors. No funds were advanced in the year and interest charged, at rates up to 2% over the bank base rate, was £3,353 (2023 - £12,760). The closing balance of the directors' loans outstanding was £nil (2023 - £197,997).
25
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
8,694,676
12,143,790
Adjustments for:
Taxation charged
2,745,357
3,616,967
Finance costs
2,898
19,935
Investment income
(2,296,257)
(2,203,657)
Gain on disposal of tangible fixed assets
(618)
-
Depreciation and impairment of tangible fixed assets
42,534
55,235
Fair value gains on current asset investments
(2,014,831)
(1,981,728)
(Gain)/loss on sale of investments
(23,412)
34,116
Exchange differences on financial assets held at fair value
696
2,400
Movements in working capital:
(Increase)/decrease in stocks
(18,991,314)
4,361,978
Decrease/(increase) in debtors
1,498,423
(1,456,156)
(Decrease) in creditors
(489,549)
(2,090,790)
Cash (absorbed by)/generated from operations
(10,831,397)
12,502,090
26
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
47,623,922
(9,997,108)
37,626,814
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200S McDermottR M KayM WilkinsonB KempB KempMrs C M DavisfalseLinda Wilkinson0270179202701792bus:Consolidated2024-01-012024-12-31027017922024-01-012024-12-3102701792bus:Director12024-01-012024-12-3102701792bus:CompanySecretaryDirector12024-01-012024-12-3102701792bus:Director22024-01-012024-12-3102701792bus:Director32024-01-012024-12-3102701792bus:Director42024-01-012024-12-3102701792bus:Director52024-01-012024-12-3102701792bus:CompanySecretary12024-01-012024-12-3102701792bus:RegisteredOffice2024-01-012024-12-3102701792bus:Agent12024-01-012024-12-3102701792bus:Consolidated2024-12-31027017922024-12-3102701792bus:Consolidated2023-01-012023-12-31027017922023-01-012023-12-3102701792bus:Consolidated2023-12-31027017922023-12-3102701792core:PlantMachinerybus:Consolidated2024-12-3102701792core:FurnitureFittingsbus:Consolidated2024-12-3102701792core:MotorVehiclesbus:Consolidated2024-12-3102701792core:PlantMachinerybus:Consolidated2023-12-3102701792core:FurnitureFittingsbus:Consolidated2023-12-3102701792core:MotorVehiclesbus:Consolidated2023-12-3102701792core:PlantMachinery2024-12-3102701792core:FurnitureFittings2024-12-3102701792core:MotorVehicles2024-12-3102701792core:PlantMachinery2023-12-3102701792core:FurnitureFittings2023-12-3102701792core:MotorVehicles2023-12-3102701792core:ShareCapitalbus:Consolidated2024-12-3102701792core:ShareCapitalbus:Consolidated2023-12-3102701792core:CapitalRedemptionReservebus:Consolidated2024-12-3102701792core:CapitalRedemptionReservebus:Consolidated2023-12-3102701792core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2024-12-3102701792core:FurtherSpecificReserve1ComponentTotalEquitybus:Consolidated2023-12-3102701792core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3102701792core:ShareCapital2024-12-3102701792core:ShareCapital2023-12-3102701792core:CapitalRedemptionReserve2024-12-3102701792core:CapitalRedemptionReserve2023-12-3102701792core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3102701792core:FurtherSpecificReserve1ComponentTotalEquity2023-12-3102701792core:RetainedEarningsAccumulatedLosses2024-12-3102701792core:RetainedEarningsAccumulatedLosses2023-12-3102701792core:ShareCapitalbus:Consolidated2022-12-3102701792core:CapitalRedemptionReservebus:Consolidated2022-12-3102701792core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3102701792core:ShareCapital2022-12-3102701792core:CapitalRedemptionReserve2022-12-3102701792core:FurtherSpecificReserve1ComponentTotalEquity2022-12-3102701792core:RetainedEarningsAccumulatedLosses2022-12-3102701792core:CurrentFinancialInstruments2024-12-3102701792core:CurrentFinancialInstruments2023-12-3102701792bus:Consolidated2022-12-3102701792core:Goodwill2024-01-012024-12-3102701792core:PlantMachinery2024-01-012024-12-3102701792core:FurnitureFittings2024-01-012024-12-3102701792core:MotorVehicles2024-01-012024-12-3102701792core:UKTaxbus:Consolidated2024-01-012024-12-3102701792core:UKTaxbus:Consolidated2023-01-012023-12-3102701792bus:Consolidated12024-01-012024-12-3102701792bus:Consolidated12023-01-012023-12-3102701792core:Goodwillbus:Consolidated2023-12-3102701792core:NegativeGoodwillbus:Consolidated2023-12-3102701792bus:Consolidated2023-12-3102701792core:Goodwillbus:Consolidated2024-12-3102701792core:NegativeGoodwillbus:Consolidated2024-12-3102701792core:Goodwillbus:Consolidated2023-12-3102701792core:NegativeGoodwillbus:Consolidated2023-12-3102701792core:PlantMachinerybus:Consolidated2023-12-3102701792core:FurnitureFittingsbus:Consolidated2023-12-3102701792core:MotorVehiclesbus:Consolidated2023-12-3102701792core:PlantMachinery2023-12-3102701792core:FurnitureFittings2023-12-3102701792core:MotorVehicles2023-12-31027017922023-12-3102701792core:PlantMachinerybus:Consolidated2024-01-012024-12-3102701792core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3102701792core:MotorVehiclesbus:Consolidated2024-01-012024-12-3102701792core:Subsidiary12024-01-012024-12-3102701792core:Subsidiary22024-01-012024-12-3102701792core:Subsidiary32024-01-012024-12-3102701792core:Subsidiary112024-01-012024-12-3102701792core:Subsidiary222024-01-012024-12-3102701792core:Subsidiary332024-01-012024-12-3102701792core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3102701792core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3102701792core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3102701792core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3102701792core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102701792core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102701792bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102701792bus:FRS1022024-01-012024-12-3102701792bus:Audited2024-01-012024-12-3102701792bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3102701792bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP