Company registration number SC361079 (Scotland)
PROTECH HEATING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PROTECH HEATING LIMITED
CONTENTS
Page
Company information
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 20
PROTECH HEATING LIMITED
COMPANY INFORMATION
- 1 -
Directors
O Hall
A Kirk
D Taylor
I Trevor
Secretary
A Leak
Company number
SC361079
Registered office
Orion House
7 Robroyston Oval
Glasgow
Scotland
G33 1AP
Auditor
Consilium Audit Limited
169 West George Street
Glasgow
Scotland
G2 2LB
PROTECH HEATING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company was that of delivering cost effective and energy efficient solutions for their customers in the facilities industry.
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
O Hall
A Kirk
J Rudman
(Resigned 31 March 2025)
D Taylor
I Trevor
Auditor
Consilium Audit Limited is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
PROTECH HEATING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
On behalf of the board
O Hall
Director
17 September 2025
PROTECH HEATING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PROTECH HEATING LIMITED
- 4 -
Opinion
We have audited the financial statements of Protech Heating Limited (the 'company') for the year ended 31 March 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2025 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors' report has been prepared in accordance with applicable legal requirements.
PROTECH HEATING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PROTECH HEATING LIMITED
- 5 -
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 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; or
the directors were not entitled to take advantage of the small companies exemption from the requirement to prepare a strategic report.
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.
PROTECH HEATING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PROTECH HEATING LIMITED
- 6 -
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, was as follows:
We ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.
We identified the laws and regulations applicable to the company through discussions with directors and management and from our knowledge of the regulatory environment relevant to the company.
We assessed the extent of compliance with laws and regulations through making enquiries of management and inspecting legal correspondence.
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud and their knowledge of actual, suspected and alleged fraud.
To address the risk of fraud through management bias and override of controls, we tested journal entries to identify unusual transactions, we assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias and we investigated the rationale behind significant or unusual transactions.
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.
Material misstatements that arise due to fraud can be harder to detect than those 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.
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.
Andrew McKay
Senior Statutory Auditor
For and on behalf of Consilium Audit Limited
Statutory Auditor
169 West George Street
Glasgow
Scotland
G2 2LB
25 September 2025
PROTECH HEATING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
2
7,014,737
11,629,803
Cost of sales
(4,492,572)
(7,495,553)
Gross profit
2,522,165
4,134,250
Administrative expenses
(3,056,255)
(2,796,623)
Other operating income
156
383
Operating (loss)/profit
3
(533,934)
1,338,010
Interest payable and similar expenses
5
(21,032)
(7,709)
(Loss)/profit before taxation
(554,966)
1,330,301
Tax on (loss)/profit
6
83,534
(312,003)
(Loss)/profit for the financial year
(471,432)
1,018,298
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 10 to 20 form part of these financial statements.
PROTECH HEATING LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
175,214
239,029
Investments
10
1
175,214
239,030
Current assets
Stocks
11
179,601
95,394
Debtors
12
1,787,205
3,329,322
Cash at bank and in hand
2,018,162
2,111,832
3,984,968
5,536,548
Creditors: amounts falling due within one year
13
(2,480,249)
(3,622,377)
Net current assets
1,504,719
1,914,171
Total assets less current liabilities
1,679,933
2,153,201
Creditors: amounts falling due after more than one year
14
(11,730)
Provisions for liabilities
Deferred tax liability
15
9,894
(9,894)
-
Net assets
1,670,039
2,141,471
Capital and reserves
Called up share capital
17
150
150
Profit and loss reserves
1,669,889
2,141,321
Total equity
1,670,039
2,141,471
The financial statements were approved by the board of directors and authorised for issue on 17 September 2025 and are signed on its behalf by:
O Hall
Director
Company Registration No. SC361079
PROTECH HEATING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2023
150
2,300,985
2,301,135
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
1,018,298
1,018,298
Dividends
7
-
(1,177,962)
(1,177,962)
Balance at 31 March 2024
150
2,141,321
2,141,471
Year ended 31 March 2025:
Loss and total comprehensive income for the year
-
(471,432)
(471,432)
Balance at 31 March 2025
150
1,669,889
1,670,039
The notes on pages 10 to 20 form part of these financial statements.
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
1
Accounting policies
Company information
Protech Heating Limited is a private company limited by shares incorporated in Scotland. The registered office is Orion House, 7 Robroyston Oval, Glasgow, Scotland, G33 1AP. The company's registration number is SC361079.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 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 DCC Plc. These consolidated financial statements are available from its registered office DCC House, Leopardstown Road, Foxrock, Co Dublin, Ireland.
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
In respect of long-term contracts and contracts for ongoing services, turnover represents the value of work done in the year, including estimates of amounts not invoiced, net of Value Added Tax. The value of work done in respect of long term contracts and contracts for ongoing services is determined by reference to the stage of completion.
In respect of goods and services sold during the year turnover represents sales price, less returns received, exclusive of Value Added Tax. Sales are recognised at the point at which the company has fulfilled its contractual obligations and the risks and rewards attaching to the product have been transferred to the customer.
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 11 -
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and has been fully amortised in prior years.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, 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:
Leasehold improvements
14% straight line
Plant and equipment
33% straight line
Fixtures and fittings
33% straight line
Computers
33% straight line
Motor vehicles
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to the profit and loss account.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in the profit and loss account.
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.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.8
Stocks
Stocks are stated at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.9
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.
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 12 -
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 the profit and loss account, 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 the profit and loss account 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 the profit and loss account.
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 the profit and loss account.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
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 the profit and loss account 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 the profit and loss account. Debt instruments may be designated as being measured at fair value through the profit and loss account 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.
1.10
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.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
7,014,737
11,629,803
2025
2024
£
£
Turnover analysed by geographical market
UK
7,014,737
11,629,803
3
Operating (loss)/profit
2025
2024
Operating (loss)/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
22,100
20,000
Depreciation of owned tangible fixed assets
102,173
117,349
Profit on disposal of tangible fixed assets
(49,867)
(109,421)
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
62
49
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
4
Employees
(Continued)
- 15 -
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
2,812,915
2,145,014
Social security costs
519,290
396,414
Pension costs
63,928
50,918
3,396,133
2,592,346
5
Interest payable and similar expenses
2025
2024
£
£
Interest on finance leases and hire purchase contracts
3,312
7,709
Other interest
17,720
21,032
7,709
6
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(96,948)
347,084
Adjustments in respect of prior periods
(9,555)
(25,554)
Total current tax
(106,503)
321,530
Deferred tax
Origination and reversal of timing differences
22,969
(9,527)
Total tax (credit)/charge
(83,534)
312,003
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Taxation
(Continued)
- 16 -
The actual (credit)/charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
(Loss)/profit before taxation
(554,966)
1,330,301
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(138,742)
332,575
Tax effect of expenses that are not deductible in determining taxable profit
21,238
1,656
Tax effect of income not taxable in determining taxable profit
(12,467)
Permanent capital allowances in excess of depreciation
17,791
12,854
Under/(over) provided in prior years
(9,555)
(25,554)
Deferred tax adjustments in respect of prior years
22,315
Temporary differences
654
(9,528)
Other differences
15,232
Taxation (credit)/charge for the year
(83,534)
312,003
7
Dividends
2025
2024
£
£
Final paid
1,177,962
8
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
150,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
150,000
Carrying amount
At 31 March 2025
At 31 March 2024
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
9
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
122,174
62,428
59,882
50,797
157,558
452,839
Additions
26,595
12,735
18,991
58,321
Disposals
(138,280)
(138,280)
At 31 March 2025
122,174
89,023
72,617
69,788
19,278
372,880
Depreciation and impairment
At 1 April 2024
22,418
33,508
23,709
27,595
106,580
213,810
Depreciation charged in the year
17,453
23,951
13,723
16,031
31,015
102,173
Eliminated in respect of disposals
(118,317)
(118,317)
At 31 March 2025
39,871
57,459
37,432
43,626
19,278
197,666
Carrying amount
At 31 March 2025
82,303
31,564
35,185
26,162
175,214
At 31 March 2024
99,756
28,920
36,173
23,202
50,978
239,029
Included within the net book value of £175,214 is £nil (2024: £34,089) relating to assets held under hire purchase agreements. The depreciation charged to the financial statements in the year in respect of such assets amounted to £22,032 (2024: £57,368).
10
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
1
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Fixed asset investments
(Continued)
- 18 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024
1
Dissolution of subsidiary undertaking
(1)
At 31 March 2025
-
Carrying amount
At 31 March 2025
-
At 31 March 2024
1
The company's subsidiary, Protech Water Services Limited, was dissolved on 29 October 2024.
11
Stocks
2025
2024
£
£
Raw materials and consumables
112,831
76,244
Finished goods and goods for resale
66,770
19,150
179,601
95,394
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,552,883
2,171,703
Amounts owed by group undertakings
1
Other debtors
7,389
58,371
Prepayments and accrued income
226,933
1,086,173
1,787,205
3,316,248
Deferred tax asset (note 15)
13,075
1,787,205
3,329,323
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
13
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Obligations under hire purchase
44,454
Trade creditors
555,759
532,327
Amounts owed to group undertakings
809,778
965,806
Corporation tax
263,605
348,342
Other taxation and social security
114,971
399,646
Other creditors
161,583
27,373
Accruals and deferred income
574,553
1,304,429
2,480,249
3,622,377
Assets under hire purchase are secured by the asset to which they relate.
14
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under hire purchase
11,730
Assets under hire purchase are secured by the asset to which they relate.
15
Deferred taxation
The following are the major deferred tax liabilities recognised by the company and movements thereon:
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Fixed asset timing differences
9,894
-
-
11,485
Short term timing differences
-
-
-
1,590
9,894
-
-
13,075
2025
Movements in the year:
£
Asset at 1 April 2024
(13,075)
Charge to profit or loss
22,969
Liability at 31 March 2025
9,894
PROTECH HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
63,928
50,918
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.
17
Share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
150 Ordinary shares of £1
150
150
18
Operating lease commitments
Lessee
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:
2025
2024
£
£
Within one year
247,922
152,751
Between two and five years
388,745
324,795
In over five years
34,780
86,950
671,447
564,496
19
Related party transactions
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
Other information
No further transactions with related parties were undertaken such as are required to be disclosed under the provisions of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
20
Ultimate controlling party
Flogas Britain Limited is the immediate parent company. DCC plc, a company registered in the Republic of Ireland, is the ultimate parent company. The smallest and largest group of undertakings which the company is consolidated for which group financial statements are prepared is DCC plc. Copies of the consolidated financial statements may be obtained from The Secretary, DCC plc, DCC House, Leopardstown Road, Foxrock, Co Dublin, Ireland.
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100A KirkJ RudmanD TaylorI TrevorI TrevorA LeakSC3610792024-04-012025-03-31SC361079bus:CompanySecretaryDirector12024-04-012025-03-31SC361079bus:Director12024-04-012025-03-31SC361079bus:Director32024-04-012025-03-31SC361079bus:Director42024-04-012025-03-31SC361079bus:CompanySecretary12024-04-012025-03-31SC361079bus:Director22024-04-012025-03-31SC361079bus:Director52024-04-012025-03-31SC361079bus:RegisteredOffice2024-04-012025-03-31SC3610792025-03-31SC3610792023-04-012024-03-31SC361079core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31SC361079core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31SC3610792024-03-31SC361079core:LeaseholdImprovements2025-03-31SC361079core:PlantMachinery2025-03-31SC361079core:FurnitureFittings2025-03-31SC361079core:ComputerEquipment2025-03-31SC361079core:MotorVehicles2025-03-31SC361079core:LeaseholdImprovements2024-03-31SC361079core:PlantMachinery2024-03-31SC361079core:FurnitureFittings2024-03-31SC361079core:ComputerEquipment2024-03-31SC361079core:MotorVehicles2024-03-31SC361079core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC361079core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC361079core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31SC361079core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31SC361079core:CurrentFinancialInstruments2025-03-31SC361079core:CurrentFinancialInstruments2024-03-31SC361079core:ShareCapital2025-03-31SC361079core:ShareCapital2024-03-31SC361079core:RetainedEarningsAccumulatedLosses2025-03-31SC361079core:RetainedEarningsAccumulatedLosses2024-03-31SC361079core:ShareCapital2023-03-31SC361079core:RetainedEarningsAccumulatedLosses2023-03-31SC361079core:ShareCapitalOrdinaryShareClass12025-03-31SC361079core:ShareCapitalOrdinaryShareClass12024-03-31SC361079core:Goodwill2024-04-012025-03-31SC361079core:LeaseholdImprovements2024-04-012025-03-31SC361079core:PlantMachinery2024-04-012025-03-31SC361079core:FurnitureFittings2024-04-012025-03-31SC361079core:ComputerEquipment2024-04-012025-03-31SC361079core:MotorVehicles2024-04-012025-03-31SC36107912024-04-012025-03-31SC36107912023-04-012024-03-31SC361079core:UKTax2024-04-012025-03-31SC361079core:UKTax2023-04-012024-03-31SC36107922024-04-012025-03-31SC36107922023-04-012024-03-31SC36107932024-04-012025-03-31SC36107932023-04-012024-03-31SC361079core:Goodwill2024-03-31SC361079core:Goodwill2025-03-31SC361079core:Goodwill2024-03-31SC361079core:LeaseholdImprovements2024-03-31SC361079core:PlantMachinery2024-03-31SC361079core:FurnitureFittings2024-03-31SC361079core:ComputerEquipment2024-03-31SC361079core:MotorVehicles2024-03-31SC3610792024-03-31SC361079core:Non-currentFinancialInstruments2025-03-31SC361079core:Non-currentFinancialInstruments2024-03-31SC361079core:WithinOneYear2025-03-31SC361079core:WithinOneYear2024-03-31SC361079core:BetweenTwoFiveYears2025-03-31SC361079core:BetweenTwoFiveYears2024-03-31SC361079core:MoreThanFiveYears2025-03-31SC361079core:MoreThanFiveYears2024-03-31SC361079bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC361079bus:FRS1022024-04-012025-03-31SC361079bus:Audited2024-04-012025-03-31SC361079bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP