|
|
|
|
|
For the year ended |
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Director's report |
3 |
|
Independent auditor's report to the member |
5 |
|
Consolidated statement of income and retained earnings |
9 |
|
Company statement of income and retained earnings |
10 |
|
Consolidated statement of financial position |
11 |
|
Company statement of financial position |
12 |
|
Consolidated statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
Tower House |
|
|
Lucy Tower Street |
|
|
Lincoln |
|
|
LN1 1XW |
|
|
Bankers |
|
|
70 High Street |
|
|
Lincoln |
|
|
LN5 8AD |
|
|
|
|
Strategic Report |
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Director's Report |
|
J Martin-Hoyes
|
|
|
|
|
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Member of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
Tower House |
|
Lucy Tower Street |
|
Lincoln |
|
LN1 1XW |
|
|
|
Consolidated Statement of Income and Retained Earnings |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
Other operating income |
5 |
|
|
|
------------- |
---------- |
||
|
Operating profit/(loss) |
6 |
|
(
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------- |
---------- |
||
|
Profit/(loss) before taxation |
|
(
|
|
|
Tax on profit/(loss) |
11 |
|
(
|
|
------------- |
---------- |
||
|
Profit/(loss) for the financial year and total comprehensive income |
|
(
|
|
|
------------- |
---------- |
||
|
Retained earnings at the start of the year |
|
|
|
------------- |
------------- |
|
|
Retained earnings at the end of the year |
|
|
|
------------- |
------------- |
|
|
|
|
Company Statement of Income and Retained Earnings |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Profit/(loss) for the financial year and total comprehensive income |
(
|
(
|
|
Retained earnings at the start of the year |
|
|
|
---------- |
---------- |
|
|
Retained earnings at the end of the year |
|
|
|
---------- |
---------- |
|
|
|
|
Consolidated Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Tangible assets |
13 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------- |
------------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
|
------------- |
------------- |
|||
|
Net current liabilities |
|
|
||
|
-------------- |
-------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
|
Taxation including deferred tax |
20 |
|
|
|
|
-------------- |
-------------- |
|||
|
Net assets |
|
|
||
|
-------------- |
-------------- |
|||
|
Called up share capital |
24 |
|
|
|
|
Share premium account |
25 |
|
|
|
|
Profit and loss account |
25 |
|
|
|
|
-------------- |
------------- |
|||
|
Shareholder funds |
|
|
||
|
-------------- |
------------- |
|||
|
|
|
|
Director |
|
|
|
|
Company Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
|
|
Investments |
14 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
---------- |
---------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
|
---------- |
---------- |
|||
|
Net current assets |
|
|
||
|
---------- |
---------- |
|||
|
Total assets less current liabilities |
|
|
||
|
---------- |
---------- |
|||
|
Net assets |
|
|
||
|
---------- |
---------- |
|||
|
Called up share capital |
24 |
|
|
|
|
Share premium account |
25 |
|
|
|
|
Profit and loss account |
25 |
|
|
|
|
---------- |
---------- |
|||
|
Shareholder funds |
|
|
||
|
---------- |
---------- |
|||
|
|
|
|
Director |
|
|
|
|
Consolidated Statement of Cash Flows |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Profit/(loss) for the financial year |
|
(
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Interest payable and similar expenses |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Tax on loss |
303,643
|
(
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
(
|
|
------------- |
------------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
------------- |
------------- |
|
|
Net cash from operating activities |
|
|
|
------------- |
------------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
------------- |
------------- |
|
|
Net cash from investing activities |
|
|
|
------------- |
------------- |
|
|
Repayments of borrowings |
(
|
(
|
|
Payments of finance lease liabilities |
(
|
(
|
|
------------- |
------------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------- |
------------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
|
Cash and cash equivalents at beginning of year |
(61,552) |
180,428 |
|
|
--------- |
---------- |
||
|
Cash and cash equivalents at end of year |
16 |
(
|
(
|
|
--------- |
---------- |
||
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Freehold Land & Buildings |
- |
|
|
|
Plant & Machinery |
- |
|
|
|
Fixtures & Equipment |
- |
|
|
|
Motor Vehicles |
- |
|
|
|
Computer Equipment |
- |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Construction contracts |
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Rental income |
|
|
|
Other operating income |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible assets |
|
|
|
Gains on disposal of tangible assets |
(
|
(
|
|
Impairment of trade debtors |
11,636 |
9,188 |
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
--------- |
--------- |
|
|
Taxation advisory services |
|
|
|
Other non-audit services |
|
|
|
--------- |
--------- |
|
|
17,475 |
12,750 |
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Management staff |
3 |
5 |
|
Number of contracting staff |
|
|
|
Number of office and administrative staff |
6
|
4
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Interest on debenture loans |
|
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Other interest payable and similar charges |
|
|
|
---------- |
---------- |
|
|
|
|
|
|
---------- |
---------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Origination and reversal of timing differences |
|
(
|
|
---------- |
--------- |
|
|
Tax on loss |
303,643
|
(
|
|
---------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Profit/(loss) on ordinary activities before taxation |
|
(
|
|
------------- |
---------- |
|
|
Profit/(loss) on ordinary activities by rate of tax |
|
(
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
|
|
Utilisation of tax losses |
|
|
|
Deferred tax |
– |
(
|
|
------------- |
---------- |
|
|
Tax on loss |
275,403
|
(
|
|
------------- |
---------- |
|
|
Group |
Goodwill |
|
£ |
|
|
Cost |
|
|
At 1 May 2024 and 30 April 2025 |
|
|
--------- |
|
|
Amortisation |
|
|
At 1 May 2024 and 30 April 2025 |
|
|
--------- |
|
|
Carrying amount |
|
|
At 1 May 2024 and 30 April 2025 |
– |
|
--------- |
|
|
At 30 April 2024 |
– |
|
--------- |
|
|
Group |
Land and buildings |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 May 2024 |
|
|
|
|
|
|
|
Additions |
– |
|
– |
|
– |
|
|
Disposals |
– |
(
|
(
|
(
|
– |
(
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
At 30 Apr 2025 |
|
|
|
|
|
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
Depreciation |
||||||
|
At 1 May 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
Disposals |
– |
(
|
(
|
– |
– |
(
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
At 30 Apr 2025 |
|
|
|
|
|
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
Carrying amount |
||||||
|
At 30 Apr 2025 |
|
|
|
|
|
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
At 30 Apr 2024 |
|
|
|
|
|
|
|
------------- |
-------------- |
--------- |
---------- |
--------- |
-------------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Contracted for but not provided for in the financial statements |
|
– |
– |
– |
|
---------- |
---- |
---- |
---- |
|
|
Company |
Other investments other than loans |
|
£ |
|
|
Cost |
|
|
At 1 May 2024 and 30 April 2025 |
|
|
---------- |
|
|
Impairment |
|
|
At 1 May 2024 and 30 April 2025 |
– |
|
---------- |
|
|
Carrying amount |
|
|
At 1 May 2024 and 30 April 2025 |
|
|
---------- |
|
|
At 30 April 2024 |
|
|
---------- |
|
|
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
||
|
|
Ordinary |
100 |
|
|
Ordinary |
100 |
|
|
Ordinary |
100 |
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
– |
– |
|
Amounts owed by group undertakings |
– |
– |
|
|
|
Prepayments and accrued income |
|
|
– |
– |
|
Other debtors |
|
|
– |
– |
|
------------- |
------------- |
---------- |
---------- |
|
|
|
|
|
|
|
|
------------- |
------------- |
---------- |
---------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Cash at bank and in hand |
|
|
|
Bank overdrafts |
(
|
(
|
|
------- |
--------- |
|
|
(
|
(
|
|
|
------- |
--------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Debenture loans |
|
|
|
|
|
Bank loans and overdrafts |
|
|
– |
– |
|
Trade creditors |
|
|
– |
– |
|
Amounts owed to group undertakings |
– |
– |
|
|
|
Accruals and deferred income |
|
|
|
|
|
Social security and other taxes |
|
|
– |
– |
|
Obligations under finance leases and hire purchase contracts |
|
|
– |
– |
|
Director loan accounts |
|
|
– |
– |
|
Other creditors |
|
|
– |
– |
|
------------- |
------------- |
---------- |
---------- |
|
|
|
|
|
|
|
|
------------- |
------------- |
---------- |
---------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
– |
– |
|
------------- |
---------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
– |
– |
|
Later than 1 year and not later than 5 years |
|
|
– |
– |
|
------------- |
------------- |
---- |
---- |
|
|
|
|
– |
– |
|
|
------------- |
------------- |
---- |
---- |
|
|
Group |
Deferred tax (note 21) |
|
£ |
|
|
At 1 May 2024 |
|
|
Additions |
|
|
------------- |
|
|
At 30 April 2025 |
|
|
------------- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 20) |
|
|
– |
– |
|
------------- |
------------- |
---- |
---- |
|
|
Group |
Company |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
– |
– |
|
Unused tax losses |
(
|
(
|
– |
– |
|
------------- |
------------- |
---- |
---- |
|
|
1,589,244 |
1,285,601 |
– |
– |
|
|
------------- |
------------- |
---- |
---- |
|
|
Group |
|||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Financial assets that are debt instruments measured at amortised cost |
1,523,443 |
1,174,518 |
|
|
------------- |
------------- |
||
|
Group |
|||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Financial liabilities measured at amortised cost |
5,236,579 |
4,005,639 |
|
|
------------- |
------------- |
||
|
2025 |
2024 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
178 |
|
178 |
|
---- |
---- |
---- |
---- |
|
|
At 1 May 2024 |
Cash flows |
At 30 Apr 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
– |
|
|
Bank overdrafts |
(62,402) |
55,199 |
(7,203) |
|
Debt due within one year |
(1,987,640) |
(73,721) |
(2,061,361) |
|
Debt due after one year |
(967,223) |
(942,881) |
(1,910,104) |
|
------------- |
---------- |
------------- |
|
|
(
|
(
|
(
|
|
|
------------- |
---------- |
------------- |
|
|
|
|
Notes to the Financial Statements (continued) |