Company registration number 02703847 (England and Wales)
JADE-ADEN SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
JADE-ADEN SERVICES LIMITED
COMPANY INFORMATION
Directors
G P Gibson
A Gibson
J Gibson
S Kirtley
Company number
02703847
Registered office
Tower House
Parkstone Road
Poole
Dorset
BH15 2JH
Auditor
Hill Osborne Ltd
Tower House
Parkstone Road
Poole
Dorset
BH15 2JH
Business address
10 Holton Point
Holton Heath Trading Park
Poole
Dorset
BH16 6FL
JADE-ADEN SERVICES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Notes to the financial statements
13 - 28
JADE-ADEN SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -
The directors present the strategic report for the year ended 30 September 2024.
Fair review of the business
The key financial highlights are as follows:-
2024
2023
2022
2021
£
£
£
£
Turnover
17,425,651
29,156,670
16,440,875
15,450,783
Profit before tax
2,162,008
3,119,935
2,488,285
833,040
Principal risks and uncertainties
The principal activity of the company is that of design and build contractors, property developers and industrial roofing and cladding contractors. Over the last few years the primary focus has been on design and build contracts. However, the directors realise there is a potential risk if there is a general and economic decline.
To alleviate this risk the company continues to engage in a wide range of contracts, including industrial roofing and industrial development.
All sectors within which the company operates are continually reviewed to ensure that sufficient returns are made.
Given the current workload, both with in-house and contracted developments, the directors are confident of the future order book and the profits that will be achieved.
Development and performance
The results of the company for the year, as set out on pages 9 to 28 show a profit on ordinary activities before tax of £2,162,008 (2023: £3,119,935). The shareholders' funds of the company total £8,242,118 (2023: £9,323,475). The directors are satisfied with the performance of the company during the year and are expecting enhanced growth in future years, particularly in industrial development where several projects are ongoing.
Key performance indicators
The company's main growth still continues to be commercial property development and sales, which is complemented from strong growth within both Design and Build, and contracting activities.
Strong demand for low carbon buildings, by both investors, and end users remains very high. This market has contributed largely to the overall stronger profits generated.
Design and Build projects have been the second biggest growth factor for turnover, with refurbishments contracts adding to the overall company turnover.
The main focus for the company is in delivering low carbon, or zero carbon building solutions, throughout all sectors.
Whilst operating through one of the construction industry's most volatile inflationary periods, the company has taken a collaborative approach with both clients, suppliers, and contractors, to still achieve cost effective project conclusions.
The development sector will still be the focus within the company to achieve the main growth through 2024 and 2025.
JADE-ADEN SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Other information and explanations
Health and Safety
The company pursues a rigorous monitoring of its health and safety obligations.
Environmental Issues
The company's policy on environmental issues is to assess their impact and incorporate them in the projects it is undertaking.
G P Gibson
Director
26 September 2025
JADE-ADEN SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 30 September 2024.
Principal activities
The principal activity of the company during the year was that of Design and Build, steel frame, and cladding contracts. These remain at the core of the company's activities.
Results and dividends
The results for the year are set out on page 9.
The results for the year and the financial position at the year end were considered satisfactory by the directors who expect continued growth in the foreseeable future.
Ordinary dividends were paid amounting to £2,700,000. 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:
G P Gibson
A Gibson
J Gibson
S Kirtley
Financial instruments
The company's principal financial instruments comprise loan agreements and trade creditors. The main purpose of these instruments is to raise funds for the company's working capital requirement and to finance company operations. Due to the nature of financial instruments used by the company there is no exposure to price risk. Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.
Future developments
Future principal activities of the company will focus on developing land within the South of England, building a range of commercial facilities, for sale, or lease.
Auditor
The auditor, Hill Osborne Ltd, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as the directors are aware, there is no relevant audit information of which the company's auditor are unaware. Additionally, the directors 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 auditors are aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
JADE-ADEN SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
On behalf of the board
G P Gibson
Director
26 September 2025
JADE-ADEN SERVICES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 5 -
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; and
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.
JADE-ADEN SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JADE-ADEN SERVICES LIMITED
- 6 -
Opinion
We have audited the financial statements of Jade-Aden Services Limited (the 'company') for the year ended 30 September 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 30 September 2024 and of its 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 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.
JADE-ADEN SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF JADE-ADEN SERVICES LIMITED
- 7 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
We assess the risk of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures in response to those risks, including obtaining appropriate audit evidence to provide a basis for our opinion. In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non compliance with laws and regulations, we considered the following:
the nature of the industry and the laws and regulations the company must comply with, in particular regarding health and safety;
the company's own identification and assessment of risks that irregularities may occur as a result of fraud and error; and
the results of our enquiries of management.
Audit response to risks identified
Our procedures to respond to the risks identified included the following:
reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations described as having a direct effect on the financial statements;
enquiry of management around actual and potential litigation and claims;
reviewing minutes of meetings of those charged with governance.
In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments and assessed whether judgements made in making accounting estimates are indicative of a potential bias and evaluating the business rationale of significant transactions outside the normal course of business.
JADE-ADEN SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF JADE-ADEN SERVICES LIMITED
- 8 -
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.
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.
James Hill BSc FCCA FCA
For and on behalf of Hill Osborne Ltd
26 September 2025
Chartered Accountants
Statutory Auditor
Tower House
Parkstone Road
Poole
Dorset
BH15 2JH
JADE-ADEN SERVICES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
17,425,651
29,156,670
Cost of sales
(14,358,440)
(25,004,292)
Gross profit
3,067,211
4,152,378
Administrative expenses
(943,147)
(1,039,626)
Other operating income
5,904
11,841
Operating profit
4
2,129,968
3,124,593
Interest receivable and similar income
7
58,070
25,769
Interest payable and similar expenses
8
(26,030)
(30,427)
Profit before taxation
2,162,008
3,119,935
Tax on profit
9
(543,365)
(703,837)
Profit for the financial year
1,618,643
2,416,098
The profit and loss account has been prepared on the basis that all operations are continuing operations.
JADE-ADEN SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 10 -
2024
2023
£
£
Profit for the year
1,618,643
2,416,098
Other comprehensive income
-
-
Total comprehensive income for the year
1,618,643
2,416,098
JADE-ADEN SERVICES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
617,245
720,496
Investments
12
2
2
617,247
720,498
Current assets
Stocks
15
794,471
121,264
Debtors
17
11,238,127
12,244,528
Cash at bank and in hand
2,529,253
5,130,244
14,561,851
17,496,036
Creditors: amounts falling due within one year
18
(3,170,985)
(5,539,434)
Net current assets
11,390,866
11,956,602
Total assets less current liabilities
12,008,113
12,677,100
Creditors: amounts falling due after more than one year
19
(106,667)
(266,667)
Provisions for liabilities
Provisions
21
3,505,768
2,907,634
Deferred tax liability
22
153,560
179,324
(3,659,328)
(3,086,958)
Net assets
8,242,118
9,323,475
Capital and reserves
Called up share capital
24
100
100
Profit and loss reserves
8,242,018
9,323,375
Total equity
8,242,118
9,323,475
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
G P Gibson
S Kirtley
Director
Director
Company registration number 02703847 (England and Wales)
JADE-ADEN SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2022
100
6,907,277
6,907,377
Year ended 30 September 2023:
Profit and total comprehensive income
-
2,416,098
2,416,098
Balance at 30 September 2023
100
9,323,375
9,323,475
Year ended 30 September 2024:
Profit and total comprehensive income
-
1,618,643
1,618,643
Dividends
10
-
(2,700,000)
(2,700,000)
Balance at 30 September 2024
100
8,242,018
8,242,118
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 13 -
1
Accounting policies
Company information
Jade-Aden Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Tower House, Parkstone Road, Poole, Dorset, BH15 2JH. The principal place of business is 10 Holton Point, Holton Heath Trading Park, Poole, Dorset, BH16 6FL.
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 freehold properties and to include investment properties and certain financial instruments at fair value. 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 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: Interest income/expense and net gains/losses for financial instruments not measured at fair value; 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 Jade-Aden Ltd. These consolidated financial statements are available from its registered office, Tower House, Parkstone Road, Poole, Dorset, BH15 2JH.
The company has taken advantage of the exemptions under section 400 and section 405 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.
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.
1.3
Turnover
Turnover represents a combination of contract work invoiced during the year together with completed development sales. Invoices and applications for payment are made at regular stages throughout a contract. Turnover is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The stage of completion is normally measured by the proportion that contract costs incurred for work performed to date bear to the estimated total contract costs, except where this would not be representative of the stage of completion.
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 machinery
20% straight line
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
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.
1.6
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.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
1.7
Stocks
Stocks and work in progress 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.
1.8
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The stage of completion is normally measured by the proportion that contract costs incurred for work performed to date bear to the estimated total contract costs, except where this would not be representative of the stage of completion.
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.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
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.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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.
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.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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.
1.13
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
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
As lessee
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.
As lessor
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.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 19 -
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.
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.
Construction contracts
A significant portion of the company's activities are undertaken through long-term construction contracts, the company is required to make estimates in accounting for revenue and profit margin. These estimates may depend upon the outcome of future events and may need to be revised as circumstances change.
Contract provisions
The details of the company's contract provisions is detailed in note 21 to the financial statements. Management has recognised contract provisions based on its best estimate of future cost obligations.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Contract revenue arising on construction contracts
17,425,651
29,156,670
2024
2023
£
£
Other revenue
Interest income
58,070
25,769
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
34,825
28,500
Depreciation of owned tangible fixed assets
206,269
224,383
Profit on disposal of tangible fixed assets
(34,283)
(11,538)
Operating lease charges
99,120
72,239
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 20 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
37
37
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,408,233
1,489,285
Social security costs
149,199
155,887
Pension costs
75,516
77,661
1,632,948
1,722,833
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
168,646
219,315
Company pension contributions to defined contribution schemes
4,081
7,004
172,727
226,319
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
n/a
59,028
As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 21 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
36,814
24,917
Other interest income
21,256
852
Total income
58,070
25,769
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
36,814
24,917
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
26,030
30,427
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
569,129
569,306
Deferred tax
Origination and reversal of timing differences
(25,764)
134,531
Total tax charge
543,365
703,837
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
9
Taxation
(Continued)
- 22 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
2,162,008
3,119,935
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 22.01%)
540,502
686,642
Tax effect of expenses that are not deductible in determining taxable profit
54,430
(1,304)
Gains not taxable
(8,571)
Permanent capital allowances in excess of depreciation
(17,232)
(116,032)
Deferred tax adjustments in respect of prior years
(25,764)
134,531
Taxation charge for the year
543,365
703,837
10
Dividends
2024
2023
£
£
Interim paid
2,700,000
11
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 October 2023
535,997
862,167
1,398,164
Additions
100,173
20,586
120,759
Disposals
(83,700)
(83,700)
At 30 September 2024
636,170
799,053
1,435,223
Depreciation and impairment
At 1 October 2023
267,009
410,659
677,668
Depreciation charged in the year
92,680
113,589
206,269
Eliminated in respect of disposals
(65,959)
(65,959)
At 30 September 2024
359,689
458,289
817,978
Carrying amount
At 30 September 2024
276,481
340,764
617,245
At 30 September 2023
268,988
451,508
720,496
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 23 -
12
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
13
2
2
13
Subsidiaries
Details of the company's subsidiaries at 30 September 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Holton Point Management Limited
10 Holton Point, Holton Road, Holton Heath Trading Park, Poole, Dorset, BH16 6FL
Non-trading
Ordinary
100.00
14
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
10,751,574
10,439,657
Carrying amount of financial liabilities
Measured at amortised cost
2,942,059
4,828,275
15
Stocks
2024
2023
£
£
Work in progress
781,382
108,175
Finished goods and goods for resale
13,089
13,089
794,471
121,264
16
Construction contracts
2024
2023
£
£
Contracts in progress at the reporting date
Gross amounts owed by contract customers included in debtors
300,758
1,345,024
2024
2023
Other construction contract balances
£
£
Retentions held by customers for contract work
837,279
922,851
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 24 -
17
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,858,471
2,651,513
Gross amounts owed by contract customers
300,758
1,345,024
Corporation tax recoverable
120,349
395,261
Amounts owed by group undertakings
4,913,503
7,413,027
Other debtors
2,979,600
375,117
Prepayments and accrued income
65,446
64,586
11,238,127
12,244,528
18
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
20
160,000
160,000
Trade creditors
1,977,047
2,570,028
Corporation tax
232,844
578,627
Other taxation and social security
102,749
399,199
Other creditors
297,809
357,654
Accruals and deferred income
400,536
1,473,926
3,170,985
5,539,434
19
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
20
106,667
266,667
20
Loans and overdrafts
2024
2023
£
£
Bank loans
266,667
426,667
Payable within one year
160,000
160,000
Payable after one year
106,667
266,667
The company's total bank borrowing is fully secured by a debenture incorporating a fixed and floating charge.
The bank borrowing is being repaid in monthly instalments, the final repayment date is 13 May 2026. The interest rate on the loan is Base rate + 2.11%.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 25 -
21
Provisions for liabilities
2024
2023
£
£
Contract provisions
3,505,768
2,907,634
Movements on provisions:
Contract provisions
£
At 1 October 2023
2,907,634
Additional provisions in the year
887,542
Reversal of provision
(289,408)
At 30 September 2024
3,505,768
Contract provisions include estimated defect provisions on contracts, including design and build contracts. The provisions have been made to rectify any potential additional future rectification works identified, should they be deemed necessary.
22
Deferred taxation
Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
153,560
179,324
2024
Movements in the year:
£
Liability at 1 October 2023
179,324
Credit to profit or loss
(25,764)
Liability at 30 September 2024
153,560
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 26 -
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
75,516
77,661
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
24
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
100
100
100
100
25
Financial commitments, guarantees and contingent liabilities
The company has given an unlimited debenture in favour of Lloyds Banking Group PLC.
The company has given a guarantee in favour of Stage Light Sound Ltd.
The company has given a guarantee limited to £800,000 to a connected company in respect of the company's bank borrowing.
26
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
43,836
43,836
Between two and five years
175,344
175,344
In over five years
96,804
140,641
315,984
359,821
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 27 -
27
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Amounts owing from entities with control, joint control or significant influence over the company as at 30 September 2024 totalled £7,846,225 (2023: £7,413,027).
The company made sales to entities under the control of a director totalling £80,392 (2023: £387,090). The amount owing from the entities at 30 September 2024 is £2,806 (2023: £3,984).
The company made purchases from entities under the control of a director totalling £471,971 (2023: £560,620). The amount owing to the entities at 30 September 2024 is £67,786 (2023: £146,530).
The company made sales to entities over which a director has significant influence totalling £52,694 (2023: £221,015). The amount owing by these entities at 30 September 2024 is £881 (2023: £Nil).
The company made purchases from entities over which one of the directors has significant influence totalling £538,540 (2023: £1,360,519). The amount owing to these entities at 30 September 2024 is £10,245 (2023: £218,426).
During the year the company made sales to a director in respect of a build contract totalling £1,596 (2023: £334,051).
Included in work in progress at the balance sheet date are development costs totalling £136,886 in respect of works carried out for a director.
During the year the company made purchases from a director totalling £nil (2023: £5,208).
28
Directors' transactions
Interest free loans have been granted by the company to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
Loan
2.25
39,228
1,484,334
17,581
1,541,143
Loan
2.25
334,051
1,596
3,674
339,321
373,279
1,485,930
21,255
1,880,464
29
Ultimate controlling party
The immediate parent undertaking is Jade-Aden Services Holdings Limited, a company registered in England and Wales. The address of the company's registered office is: Tower House, Parkstone Road, Poole, England, BH15 2JH.
The ultimate parent company is Jade-Aden Ltd, a company registered in England and Wales. The address of the company's registered office is: Tower House, Parkstone Road, Poole, England, BH15 2JH.
The directors do not consider there to be an ultimate controlling party.
JADE-ADEN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
29
Ultimate controlling party
(Continued)
- 28 -
The largest group of undertakings for which group accounts have been drawn up is that headed by Jade-Aden Ltd. Copies of the group accounts are available from Companies House.
Largest group
Jade-Aden Ltd
Smallest group
Jade-Aden Services Holdings Ltd
2024-09-302023-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200G P GibsonA GibsonJ GibsonS Kirtley027038472023-10-012024-09-3002703847bus:Director12023-10-012024-09-3002703847bus:Director22023-10-012024-09-3002703847bus:Director32023-10-012024-09-3002703847bus:Director42023-10-012024-09-3002703847bus:RegisteredOffice2023-10-012024-09-30027038472024-09-30027038472022-10-012023-09-3002703847core:RetainedEarningsAccumulatedLosses2022-10-012023-09-3002703847core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30027038472023-09-3002703847core:PlantMachinery2024-09-3002703847core:MotorVehicles2024-09-3002703847core:PlantMachinery2023-09-3002703847core:MotorVehicles2023-09-3002703847core:ShareCapital2024-09-3002703847core:ShareCapital2023-09-3002703847core:RetainedEarningsAccumulatedLosses2024-09-3002703847core:RetainedEarningsAccumulatedLosses2023-09-3002703847core:ShareCapital2022-09-3002703847core:RetainedEarningsAccumulatedLosses2022-09-3002703847core:ShareCapitalOrdinaryShareClass12024-09-3002703847core:ShareCapitalOrdinaryShareClass12023-09-3002703847core:PlantMachinery2023-10-012024-09-3002703847core:MotorVehicles2023-10-012024-09-3002703847core:UKTax2023-10-012024-09-3002703847core:UKTax2022-10-012023-09-300270384712023-10-012024-09-300270384712022-10-012023-09-3002703847core:PlantMachinery2023-09-3002703847core:MotorVehicles2023-09-30027038472023-09-3002703847core:Non-currentFinancialInstruments2024-09-3002703847core:Non-currentFinancialInstruments2023-09-3002703847core:Subsidiary12023-10-012024-09-3002703847core:Subsidiary112023-10-012024-09-3002703847core:CurrentFinancialInstruments2024-09-3002703847core:CurrentFinancialInstruments2023-09-3002703847bus:OrdinaryShareClass12023-10-012024-09-3002703847bus:OrdinaryShareClass12024-09-3002703847bus:OrdinaryShareClass12023-09-3002703847core:WithinOneYear2024-09-3002703847core:BetweenTwoFiveYears2024-09-3002703847core:MoreThanFiveYears2024-09-3002703847bus:PrivateLimitedCompanyLtd2023-10-012024-09-3002703847bus:FRS1022023-10-012024-09-3002703847bus:Audited2023-10-012024-09-3002703847bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP