Company registration number 06769498 (England and Wales)
THE BROWNFIELD HOLDING CO LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Affinia
Ground Floor
Swift House
18 Hoffmanns Way
Chelmsford
CM1 1GU
THE BROWNFIELD HOLDING CO LTD
COMPANY INFORMATION
Directors
Mr S Langford
Ms J Kelly
Mr P Garbett
(Appointed 17 February 2025)
Secretary
Ms J Kelly
Company number
06769498
Registered office
Regent House
Bath Avenue
Wolverhampton
West Midlands
WV1 4EG
Auditor
Affinia (Chelmsford)
Ground Floor
Swift House
18 Hoffmanns Way
Chelmsford
CM1 1GU
THE BROWNFIELD HOLDING CO LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 30
THE BROWNFIELD HOLDING CO LTD
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

The group’s principal activities continue to be soil treatment and supply of land remediation services to the construction industry.

The group achieved turnover of £18.406m (2023: £12.211m), a significant increase from 2023. In 2024 the land remediation company continued growth and stability nearly doubling its turnover compared to 2023, turnover was £13.622m (2023: £6.669m). The soils company continued to invest during the year, launching a new service for 2025.

It was a very profitable year for the group, even with investing in the soil new service.

With the approval of the board of directors, the group continued to focus on higher margin projects and reducing direct costs to the group.

The Employee Ownership Trust (Provectus Trustee Ltd) was in its second year, all employees benefited from the success of the group, which was down to their collaboration, engagement and enhanced productivity.

Employee ownership often leads to improved retention and a more stable, loyal workforce, which is critical for sustained growth and stability.

Position at the Year End

During the year, the group made several gifts to the parent trust under the terms of the employee ownership trust, however even with these gifts, the group retained a solid balance sheet at the year end.

The cash position at the year-end was £3.038m (2023: £0.933m) further strengthening the balance sheet. Total Equity £1.813m (2023: £0.176m).

The reserves have increased significantly and the company remains in a strong financial position with adequate working capital to meet its obligations. The directors have assessed the group’s ability to continue as a going concern, considering sales turnover in 2025 which is projected to increase on the 2024 figures, and future positive cash flows into the business.

The group remains focused on maintaining financial discipline as the group moves forward and committed to restoring reserve levels over time through continued operational success.

Based on this assessment, the directors are confident that the company has sufficient resources to continue its operations for the foreseeable future. Therefore, the financial statements have been prepared on a going concern basis.

THE BROWNFIELD HOLDING CO LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Risks and Uncertainties

Financial

The group does not rely on bank overdrafts, thus risks to interest rate fluctuations are at a minimum. It has used in the past longer term fixed loans, which will finish in one year. The group uses short term leases for its car fleet.

The main risks to the group include credit risk and liquidity risk.

Capital investment is key for growth and the company, any capital purchases are bought through its own cash reserves.

Credit Risk

The gearing risk level of the company is relatively low. Trade debtors provide a credit risk to the group if there were defaults on a debt owed. The group has a robust credit checking system in place to minimise bad debts. Credit limits are reviewed frequently along with payment histories.

Interest Rate Risk

If the group needs to secure longer term loans, for growth, the loans will be fixed. The group does not have any bank overdrafts.

Liquidity Risk

The group finances it operations through a mixture of cash reserves, trade debtors, short term leasing and infrequently longer term fixed loans.

The group does not have any hedging arrangements.

Cashflow monitoring and forecasting is key to reducing liquidity risk.

THE BROWNFIELD HOLDING CO LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Development and Performance

We expect the group to continue to invest in soil treatment facilities to provide increase geographic coverage across the U.K. These sites offer strategic benefits for the existing land remediation business and intercompany trading.

 

Both land remediation and the soils business are performing well, and forecast to be ahead of the 2024 figures.

 

The group remains committed to the reduction in its carbon footprint. We are committed to our green KPI’s, all company cars that are due for renewal are replaced with EV’s. The group is still committed to using HVO where possible.

 

The Health and Safety of the group is excellent with RIDDOR statistics at ZERO.

 

Investment in training and development in its employees to promote a safe and inclusive working environment is a priority group objective.

 

The group met its objectives in donating 1% of its profits to charities.

 

The directors are confident that the employee- owned model will enhance long term value creation by fostering greater employee engagement, innovation, and a stronger alignment of interest as already seen in 2023 and 2024.

 

On behalf of the board

Mr S Langford
Ms J Kelly
Director
Director
25 September 2025
25 September 2025
THE BROWNFIELD HOLDING CO LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of a holding company.

 

The principal activity of the group continued to be that of land reclamation and remediation contracts

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr S Langford
Ms J Kelly
Mr P Garbett
(Appointed 17 February 2025)
Auditor

The auditor, Affinia (Chelmsford), is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the 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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr S Langford
Ms J Kelly
Director
Director
25 September 2025
THE BROWNFIELD HOLDING CO LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 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 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:

 

 

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.

THE BROWNFIELD HOLDING CO LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF THE BROWNFIELD HOLDING CO LTD
- 6 -
Opinion

We have audited the financial statements of The Brownfield Holding Co 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 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:

Basis for opinion

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.

Other information

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 BROWNFIELD HOLDING CO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE BROWNFIELD HOLDING CO LTD
- 7 -
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:

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.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, incorporated the following:

 

THE BROWNFIELD HOLDING CO LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF THE BROWNFIELD HOLDING CO LTD
- 8 -

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

 

To address the risk of fraud through management bias and override of controls, our work included:

 

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

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.

Use of our 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.

Michael Warman (Senior Statutory Auditor)
For and on behalf of Affinia (Chelmsford), Statutory Auditor
Chartered Accountants
Ground Floor
Swift House
18 Hoffmanns Way
Chelmsford
CM1 1GU
25 September 2025
THE BROWNFIELD HOLDING CO LTD
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
18,406,498
12,210,659
Cost of sales
(9,584,446)
(5,937,252)
Gross profit
8,822,052
6,273,407
Administrative expenses
(4,119,118)
(3,793,760)
Other operating income
-
32,241
Expenditure under profit sharing agreement
4
(1,004,109)
(1,625,922)
Operating profit
5
3,698,825
885,966
Interest payable and similar expenses
9
(23,507)
(34,613)
Profit before taxation
3,675,318
851,353
Tax on profit
10
(925,540)
(298,254)
Profit for the financial year
2,749,778
553,099
Profit for the financial year is all attributable to the owners of the parent company.
THE BROWNFIELD HOLDING CO LTD
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
355,862
512,180
355,862
512,180
Current assets
Debtors
16
3,716,286
1,564,051
Cash at bank and in hand
3,037,583
933,149
6,753,869
2,497,200
Creditors: amounts falling due within one year
17
(4,223,764)
(2,233,837)
Net current assets
2,530,105
263,363
Total assets less current liabilities
2,885,967
775,543
Creditors: amounts falling due after more than one year
18
(81,320)
(66,486)
Provisions for liabilities
Provisions
20
907,676
458,189
Deferred tax liability
21
83,326
73,959
(991,002)
(532,148)
Net assets
1,813,645
176,909
Capital and reserves
Called up share capital
23
1,000
1,000
Profit and loss reserves
1,812,645
175,909
Total equity
1,813,645
176,909

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

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
Mr S Langford
Ms J Kelly
Director
Director
Company registration number 06769498 (England and Wales)
THE BROWNFIELD HOLDING CO LTD
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
390
390
390
390
Current assets
Debtors falling due after more than one year
16
2,999,150
2,291,596
Debtors falling due within one year
16
2
6,663
Cash at bank and in hand
94,637
21,323
3,093,789
2,319,582
Creditors: amounts falling due within one year
17
(654,523)
(485,423)
Net current assets
2,439,266
1,834,159
Total assets less current liabilities
2,439,656
1,834,549
Creditors: amounts falling due after more than one year
18
(2,438,456)
(1,833,349)
Net assets
1,200
1,200
Capital and reserves
Called up share capital
23
1,000
1,000
Profit and loss reserves
200
200
Total equity
1,200
1,200

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 £1,113,042 (2023 - £4,553,918 profit).

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 25 September 2025 and are signed on its behalf by:
25 September 2025
Mr S Langford
Ms J Kelly
Director
Director
Company registration number 06769498 (England and Wales)
THE BROWNFIELD HOLDING CO LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
1,000
4,176,652
4,177,652
Year ended 31 December 2023:
Profit and total comprehensive income
-
553,099
553,099
Distribution to parent trust as gift
11
-
(4,553,842)
(4,553,842)
Balance at 31 December 2023
1,000
175,909
176,909
Year ended 31 December 2024:
Profit and total comprehensive income
-
2,749,778
2,749,778
Distribution to parent trust as gift
11
-
(1,113,042)
(1,113,042)
Balance at 31 December 2024
1,000
1,812,645
1,813,645
THE BROWNFIELD HOLDING CO LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
1,000
124
1,124
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
4,553,918
4,553,918
Distribution to parent trust as gift
11
-
(4,553,842)
(4,553,842)
Balance at 31 December 2023
1,000
200
1,200
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,113,042
1,113,042
Distribution to parent trust as gift
11
-
(1,113,042)
(1,113,042)
Balance at 31 December 2024
1,000
200
1,200
THE BROWNFIELD HOLDING CO LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
3,681,420
2,561,647
Interest paid
(23,507)
(34,613)
Income taxes paid
(231,610)
(444,948)
Net cash inflow from operating activities
3,426,303
2,082,086
Investing activities
Purchase of tangible fixed assets
(77,010)
(132,114)
Proceeds from disposal of tangible fixed assets
50,811
-
Net cash used in investing activities
(26,199)
(132,114)
Financing activities
Repayment of bank loans
(55,384)
(124,099)
Payment of finance leases obligations
(127,244)
(59,186)
Cash distributions to parent trust as gift
(1,113,042)
(4,126,270)
Net cash used in financing activities
(1,295,670)
(4,309,555)
Net increase/(decrease) in cash and cash equivalents
2,104,434
(2,359,583)
Cash and cash equivalents at beginning of year
933,149
3,292,732
Cash and cash equivalents at end of year
3,037,583
933,149
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information

The Brownfield Holding Co Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Regent House, Bath Avenue, Wolverhampton, West Midlands, United Kingdom, WV1 4EG.

 

The group consists of The Brownfield Holding Co 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. The principal accounting policies adopted are set out below.

The 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 for parent company information presented within the consolidated financial statements:

 

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company The Brownfield Holding Co Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

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.

 

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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

During the year, the group made several gifts to the parent trust under the terms of the employee ownership trust, however even with these gifts, the group retained a solid balance sheet at the year end.

 

The cash position at the year-end was £3.037m (2023: £0.933m) further strengthening the balance sheet. Total Equity increased significantly to £1.813m (2023: £0.176m).

 

The reserves have increased significantly and the group remains in a strong financial position with adequate working capital to meet its obligations. The directors have assessed the group’s ability to continue as a going concern, considering sales turnover in 2025 which is projected to increase on the 2024 figures, and future positive cash flows into the business.

 

The group remains focused on maintaining financial discipline as the group moves forward and committed to restoring reserve levels over time through continued operational success.

 

Based on this assessment, the directors are confident that the company has sufficient resources to continue its operations for the foreseeable future. Therefore, the financial statements have been prepared on a going concern basis.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Turnover from land remediation contracts is recognised on receipt of an application from the customer.

 

In respect of long term contract and contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.

 

Turnover from soil treatment services is recognised when material passes over the weighbridge.

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.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -

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

Leasehold land and buildings
3 years straight line
Plant and equipment
3 & 4 years straight line
Fixtures and fittings
3 years straight line
Computers
3 years straight line
Motor vehicles
25% reducing balance with a 30% residual value

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.

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 group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.8
Impairment of fixed assets

At each reporting period end date, the group 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.

 

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.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -

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
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The 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.

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.

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.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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

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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.11
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.

1.12
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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 if, and only if, there is 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 group has a legal or constructive present obligation as a result of a past event, it is probable that the group 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

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

 

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

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

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
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.

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.

Soil treatment provision

A schedule of forecasted costings is produced, by site, in order to estimate the cost of treating soil present on site at the year end. These expected costs are included as a provision within the financial statements. The soil treatment costs vary due to a number of factors including estimates over the forecasted costs to come.

Contract provisions

Contract provisions are recognised as the difference between forecasted total costs that have been incurred up to the year end, and the invoices received and approved, in relation to these costs, at the year end date. This is assessed for each individual contract.

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Land remediation contracts
13,622,202
6,669,260
Soil treatment services
4,784,296
5,541,399
18,406,498
12,210,659
4
Expenditure under profit sharing agreement
2024
2023
£
£
Expenditure
Expenditure under profit sharing agreement
1,004,109
1,625,922
5
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(2)
-
Depreciation of owned tangible fixed assets
183,205
232,535
Profit on disposal of tangible fixed assets
(688)
-
Operating lease charges
66,630
61,883
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
6
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
9,250
25,250
Audit of the financial statements of the company's subsidiaries
24,200
18,900
33,450
44,150
For other services
All other non-audit services
17,925
14,600
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
38
37
38
36

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,216,337
1,840,655
2,216,337
1,840,655
Social security costs
268,687
218,694
268,687
218,694
Pension costs
164,396
195,695
164,396
195,695
2,649,420
2,255,044
2,649,420
2,255,044
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
32,009
26,774
Company pension contributions to defined contribution schemes
80,000
120,667
112,009
147,441
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
6,410
14,416
Other finance costs:
Interest on finance leases and hire purchase contracts
200
3,666
Interest on overdue taxation
16,897
16,531
Total finance costs
23,507
34,613
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
916,173
253,835
Adjustments in respect of prior periods
-
0
992
Total current tax
916,173
254,827
Deferred tax
Origination and reversal of timing differences
9,367
43,427
Total tax charge
925,540
298,254

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
3,675,318
851,353
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
918,830
200,238
Tax effect of expenses that are not deductible in determining taxable profit
(11,833)
84,199
Tax effect of utilisation of tax losses not previously recognised
(87)
-
0
Under/over provision of losses carried forward
17,160
-
0
Permanent capital allowances in excess of depreciation
(7,897)
(30,602)
Under/(over) provided in prior years
-
0
992
Deferred tax charges
9,367
43,427
Taxation charge
925,540
298,254
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Dividends and distributions
2024
2023
Recognised as distributions to equity holders:
£
£
Distributions to parent trust as gift
1,113,042
4,462,399
1,113,042
4,462,399
12
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
77,492
804,621
2,492
66,461
339,987
1,291,053
Additions
-
0
72,895
3,519
596
-
0
77,010
Disposals
-
0
-
0
-
0
-
0
(82,169)
(82,169)
At 31 December 2024
77,492
877,516
6,011
67,057
257,818
1,285,894
Depreciation and impairment
At 1 January 2024
47,229
561,640
2,245
56,064
111,695
778,873
Depreciation charged in the year
21,999
112,638
874
5,413
42,281
183,205
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(32,046)
(32,046)
At 31 December 2024
69,228
674,278
3,119
61,477
121,930
930,032
Carrying amount
At 31 December 2024
8,264
203,238
2,892
5,580
135,888
355,862
At 31 December 2023
30,263
242,981
247
10,397
228,292
512,180
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
390
390
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
- 25 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
390
Carrying amount
At 31 December 2024
390
At 31 December 2023
390
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Direct
Provectus Remediation Limited
1
Ordinary
100.00
Provectus Group Limited
1
Ordinary
100.00
Provectus Soils Management Limited
1
Ordinary
100.00
Provectus Contracting Limited
1
Ordinary
100.00
Envirosafe Testing Limited
1
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Regent House, Bath Avenue, Wolverhampton, West Midlands, WV1 4EG
15
Financial instruments
Group
Company
2024
2023
2024
2023
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,618,411
1,436,218
n/a
n/a
Carrying amount of financial liabilities
Measured at amortised cost
3,095,016
1,708,040
n/a
n/a

As permitted by the reduced disclosure framework within FRS 102, the company has taken advantage of the exemption from disclosing the carrying amount of certain classes of financial instruments, denoted by 'n/a' above.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,042,834
698,386
-
0
-
0
Other debtors
167,472
671,039
2
6,663
Prepayments and accrued income
97,875
127,833
-
0
-
0
3,308,181
1,497,258
2
6,663
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
2,993,510
2,291,596
Other debtors
408,105
66,793
-
0
-
0
408,105
66,793
2,993,510
2,291,596
Deferred tax asset (note 21)
-
0
-
0
5,640
-
0
408,105
66,793
2,999,150
2,291,596
Total debtors
3,716,286
1,564,051
2,999,152
2,298,259
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
36,626
41,216
-
0
-
0
Obligations under finance leases
19
92,970
285,843
-
0
-
0
Trade creditors
1,674,843
521,705
27,685
-
0
Corporation tax payable
938,744
254,181
19,682
-
0
Other taxation and social security
271,324
338,101
271,324
338,101
Other creditors
232,430
226,871
7,302
4,751
Accruals and deferred income
976,827
565,920
328,530
142,571
4,223,764
2,233,837
654,523
485,423
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
15,691
66,486
-
0
-
0
Obligations under finance leases
19
65,629
-
0
-
0
-
0
Other borrowings
-
0
-
2,438,456
1,833,349
81,320
66,486
2,438,456
1,833,349
19
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
92,970
285,843
-
0
-
0
In two to five years
65,629
-
0
-
0
-
0
158,599
285,843
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 2 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Soil treatment provision
456,318
253,156
-
-
Contract provision
451,358
205,033
-
-
907,676
458,189
-
-
Movements on provisions:
Soil treatment provision
Contract provision
Total
Group
£
£
£
At 1 January 2024
253,156
205,033
458,189
Additional provisions in the year
203,162
246,325
449,487
At 31 December 2024
456,318
451,358
907,676
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Group
£
£
£
£
Accelerated capital allowances
88,966
73,959
-
-
Retirement benefit obligations
(5,640)
-
-
-
83,326
73,959
-
-
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Company
£
£
£
£
Retirement benefit obligations
-
-
5,640
-
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
73,959
-
Charge/(credit) to profit or loss
9,367
(5,640)
Liability/(Asset) at 31 December 2024
83,326
(5,640)
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
164,396
195,695

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.

23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
24
Financial commitments, guarantees and contingent liabilities

The company is part of a VAT group, with the other companies in the group being Provectus Soils Management Ltd and Provectus Remediation Limited. The total outstanding group liability at year end was £112,329 (2023: £234,972).

25
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
11,836
60,692
-
-
Between two and five years
6,590
39,930
-
-
18,426
100,622
-
-
26
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
647,204
482,743
27
Controlling party

All of the ordinary share capital of the company is held by the Provectus Employee Ownership Trust ("The Trust"). The Trust holds the shares for the future benefit of the group's employees.

 

The former shareholders will receive their consideration as and when funds are made available to The Trust via ad hoc contributions received from the company by way of gifts out of distributable reserves.

THE BROWNFIELD HOLDING CO LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
28
Cash generated from group operations
2024
2023
£
£
Profit after taxation
2,749,778
553,099
Adjustments for:
Taxation charged
925,540
298,254
Finance costs
23,507
34,613
Gain on disposal of tangible fixed assets
(688)
-
Depreciation and impairment of tangible fixed assets
183,205
232,535
Increase in provisions
449,487
390,737
Movements in working capital:
(Increase)/decrease in debtors
(2,152,235)
1,954,675
Increase/(decrease) in creditors
1,502,826
(902,266)
Cash generated from operations
3,681,420
2,561,647
29
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
933,149
2,104,434
3,037,583
Borrowings excluding overdrafts
(107,701)
55,384
(52,317)
Obligations under finance leases
(285,843)
127,244
(158,599)
539,605
2,287,062
2,826,667
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S LangfordMr P GarbettMr P GarbettMr  Manjit  KahlonMs J Kellyfalse06769498bus:Consolidated2024-01-012024-12-31067694982024-01-012024-12-3106769498bus:Director12024-01-012024-12-3106769498bus:CompanySecretaryDirector12024-01-012024-12-3106769498bus:Director22024-01-012024-12-3106769498bus:CompanySecretary12024-01-012024-12-3106769498bus:Director32024-01-012024-12-3106769498bus:Director42024-01-012024-12-3106769498bus:RegisteredOffice2024-01-012024-12-31067694982024-12-3106769498bus:Consolidated2024-12-3106769498bus:Consolidated2023-01-012023-12-3106769498bus:Consolidated12024-01-012024-12-3106769498bus:Consolidated12023-01-012023-12-31067694982023-01-012023-12-3106769498bus:Consolidated2023-12-3106769498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3106769498core:PlantMachinerybus:Consolidated2024-12-3106769498core:FurnitureFittingsbus:Consolidated2024-12-3106769498core:ComputerEquipmentbus:Consolidated2024-12-3106769498core:MotorVehiclesbus:Consolidated2024-12-3106769498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106769498core:PlantMachinerybus:Consolidated2023-12-3106769498core:FurnitureFittingsbus:Consolidated2023-12-3106769498core:ComputerEquipmentbus:Consolidated2023-12-3106769498core:MotorVehiclesbus:Consolidated2023-12-31067694982023-12-3106769498core:ShareCapitalbus:Consolidated2024-12-3106769498core:ShareCapitalbus:Consolidated2023-12-3106769498core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3106769498core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3106769498core:ShareCapital2024-12-3106769498core:ShareCapital2023-12-3106769498core:RetainedEarningsAccumulatedLosses2024-12-3106769498core:RetainedEarningsAccumulatedLosses2023-12-3106769498core:ShareCapitalbus:Consolidated2022-12-3106769498core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3106769498core:ShareCapital2022-12-3106769498core:RetainedEarningsAccumulatedLosses2022-12-3106769498core:Non-currentFinancialInstruments2024-12-3106769498core:Non-currentFinancialInstruments2023-12-3106769498bus:Consolidated2022-12-3106769498core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3106769498core:PlantMachinery2024-01-012024-12-3106769498core:FurnitureFittings2024-01-012024-12-3106769498core:ComputerEquipment2024-01-012024-12-3106769498core:MotorVehicles2024-01-012024-12-3106769498core:UKTaxbus:Consolidated2024-01-012024-12-3106769498core:UKTaxbus:Consolidated2023-01-012023-12-3106769498bus:Consolidated22024-01-012024-12-3106769498bus:Consolidated22023-01-012023-12-3106769498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3106769498core:PlantMachinerybus:Consolidated2023-12-3106769498core:FurnitureFittingsbus:Consolidated2023-12-3106769498core:ComputerEquipmentbus:Consolidated2023-12-3106769498core:MotorVehiclesbus:Consolidated2023-12-3106769498bus:Consolidated2023-12-3106769498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3106769498core:PlantMachinerybus:Consolidated2024-01-012024-12-3106769498core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3106769498core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3106769498core:MotorVehiclesbus:Consolidated2024-01-012024-12-3106769498core:Subsidiary12024-01-012024-12-3106769498core:Subsidiary22024-01-012024-12-3106769498core:Subsidiary32024-01-012024-12-3106769498core:Subsidiary42024-01-012024-12-3106769498core:Subsidiary52024-01-012024-12-3106769498core:Subsidiary112024-01-012024-12-3106769498core:Subsidiary222024-01-012024-12-3106769498core:Subsidiary332024-01-012024-12-3106769498core:Subsidiary442024-01-012024-12-3106769498core:Subsidiary552024-01-012024-12-3106769498core:CurrentFinancialInstruments2024-12-3106769498core:CurrentFinancialInstruments2023-12-3106769498core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3106769498core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3106769498core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3106769498core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3106769498core:WithinOneYearbus:Consolidated2024-12-3106769498core:WithinOneYearbus:Consolidated2023-12-3106769498core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106769498core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106769498core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3106769498core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106769498core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106769498core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3106769498core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3106769498core:WithinOneYear2024-12-3106769498core:WithinOneYear2023-12-3106769498core:BetweenTwoFiveYearsbus:Consolidated2024-12-3106769498core:BetweenTwoFiveYearsbus:Consolidated2023-12-3106769498core:BetweenTwoFiveYears2024-12-3106769498core:BetweenTwoFiveYears2023-12-3106769498bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106769498bus:FRS1022024-01-012024-12-3106769498bus:Audited2024-01-012024-12-3106769498bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106769498bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP