Company registration number 3341453 (England and Wales)
JPJ INSTALLATIONS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Affinia
The Octagon
Suite E2, 2nd Floor
Middleborough
Colchester
CO1 1TG
JPJ INSTALLATIONS LIMITED
COMPANY INFORMATION
Directors
Mr S Burke
Mr L Collison
Mr R Mackenzie
Company number
3341453
Registered office
7 Bradbury Drive
Braintree
Essex
England
CM7 2SD
Auditor
Affinia (Colchester)
The Octagon
Suite E2, 2nd Floor
Middleborough
Colchester
CO1 1TG
JPJ INSTALLATIONS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of total comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 22
JPJ INSTALLATIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The financial period ending on 31 December 2024 has been a period of good growth for the business and continued the improvements on its key performance indicators which primarily relate to Growth, Gross and Net Margins.
Throughout the financial period, the business experienced steady growth leading to an overall increase in in turnover by 14% compared to the previous financial period. This was anticipated and was relatively in line with the businesses internal forecasting for the period.
The business continued to operate with good margins but overall our Gross Margins dropped slightly by 1.8% (2024 of 27.1% vs 2023 of 28.9%) which converted to a 1.5% decrease in the businesses Profit Before Tax Margin (2024 of 11.5% vs 2023 of 13.0%). The decreased margins were contributable to a single project that experienced problems due to a main contractor entering administration. If this problem event had not occurred the business would have instead seen slight improvement to its margins compared to 2023.
Post period end, tender enquiries continue to be received at a high level and demonstrates that our sector within the construction industry remains highly active with many opportunities available to secure work.
The company continues to sustain strong relationships with key clients and has a strong order book for future work both in terms of already secured contract works and a strong pipeline of tenders.
Principal risks and uncertainties
The Directors deem the principal risk to be associated with the general economic climate, material price increases, and the economic impact from future political changes.
The main risk material price increases pose to the company is the increase in the businesses cost of sales without the ability to reclaim the costs from its clients. The increase in material prices is linked to three key factors which are 1) Availability of materials, 2) UK Inflation and 3) Global Tariffs. These three factors are outside of the control of the company to influence; however the company continues to work closely with its key clients and supply chain partners to where possible freeze price increases and arrange early procurement of materials to prevent a future increase in material costs.
Risks relating to the business
Over and above the general economic climate, the Directors believe that the Company is well placed to prosper in the future.
Financial risks
The company has a strong balance sheet, good customer relations, credit control procedures and management reporting processes. The Directors believe that these factors all mitigate the financial risks facing the business and are confident that they have access to sufficient funds to meet their operational requirements for the foreseeable future.
Mr R Mackenzie
Director
29 September 2025
JPJ INSTALLATIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
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 shopfitting and general construction.
Results and dividends
The directors have not proposed a post year-end dividend
Ordinary dividends were paid amounting to £1,574,851. 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:
Mr S Burke
Mr L Collison
Mr R Mackenzie
Auditor
In accordance with the company's articles, a resolution proposing that Affinia (Colchester) be reappointed as auditor of the company will be put at the forthcoming Annual General Meeting.
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.
Statement as to disclosure of information to auditors
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr R Mackenzie
Director
29 September 2025
JPJ INSTALLATIONS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
JPJ INSTALLATIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JPJ INSTALLATIONS LIMITED
- 4 -
Opinion
We have audited the financial statements of JPJ Installations Limited (the 'company') for the year ended 31 December 2024 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 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.
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.
In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
JPJ INSTALLATIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JPJ INSTALLATIONS LIMITED (CONTINUED)
- 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 strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Auditors' 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 a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
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:
The engagement partner 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 other management, and from our commercial knowledge and experience of the construction sector;
We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation;
We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
Identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
JPJ INSTALLATIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JPJ INSTALLATIONS LIMITED (CONTINUED)
- 6 -
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, their knowledge of actual, suspected and alleged fraud; and
Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we:
Performed analytical procedures to identify any unusual or unexpected relationships;
Tested journal entries to identify unusual transactions;
Reviewed the internal controls in place, specifically around payroll and bank transactions; and
Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.
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 for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.
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.
Oliver White (Senior Statutory Auditor)
For and on behalf of Affinia (Colchester), Statutory Auditor
Chartered Accountants
The Octagon
Suite E2, 2nd Floor
Middleborough
Colchester
CO1 1TG
29 September 2025
JPJ INSTALLATIONS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
18,749,823
16,397,762
Cost of sales
(13,665,238)
(11,659,216)
Gross profit
5,084,585
4,738,546
Administrative expenses
(3,012,456)
(2,794,194)
Other operating income
35,915
145,682
Operating profit
4
2,108,044
2,090,034
Interest receivable and similar income
7
49,169
42,602
Interest payable and similar expenses
8
(9,250)
(6,376)
Profit before taxation
2,147,963
2,126,260
Tax on profit
9
(388,654)
(470,588)
Profit for the financial year
1,759,309
1,655,672
The profit and loss account has been prepared on the basis that all operations are continuing operations.
JPJ INSTALLATIONS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
810,202
386,146
Current assets
Stocks
12
36,455
691,463
Debtors
13
5,652,119
6,247,231
Cash at bank and in hand
1,262,769
903,793
6,951,343
7,842,487
Creditors: amounts falling due within one year
14
(3,690,880)
(4,427,292)
Net current assets
3,260,463
3,415,195
Total assets less current liabilities
4,070,665
3,801,341
Provisions for liabilities
Deferred tax liability
16
181,402
96,536
(181,402)
(96,536)
Net assets
3,889,263
3,704,805
Capital and reserves
Called up share capital
18
3
3
Profit and loss reserves
3,889,260
3,704,802
Total equity
3,889,263
3,704,805
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 29 September 2025 and are signed on its behalf by:
Mr R Mackenzie
Director
Company registration number 3341453 (England and Wales)
JPJ INSTALLATIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
3
3,339,130
3,339,133
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,655,672
1,655,672
Dividends
10
-
(1,290,000)
(1,290,000)
Balance at 31 December 2023
3
3,704,802
3,704,805
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,759,309
1,759,309
Dividends
10
-
(1,574,851)
(1,574,851)
Balance at 31 December 2024
3
3,889,260
3,889,263
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
1
Accounting policies
Company information
JPJ Installations Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7 Bradbury Drive, Braintree, Essex, England, CM7 2SD.
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 RALM Group Holdings Limited. These consolidated financial statements are available from its registered office; Unit 7 Bradbury Drive, Braintree, Essex, England, CM7 2SD.
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.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.3
Turnover
Once construction contracts reach a level of completion sufficient for the directors to reliably forecast the outcome of the transactions, the attributable profit for the period is recognised in the company's profit and loss account.
Revenue and costs are recognised by reference to the stage of completion of the contract, split between the fabrication and installation elements, based on the amount of relevant labour costs incurred to the balance sheet date as a percentage of the total expected labour costs for each element. The amount by which recorded turnover is in excess of payments on account is classified as 'amounts recoverable on contracts' and disclosed separately within debtors.
Where payments on account are in excess of turnover these are classified as payments on account and disclosed separately within creditors.
When it is probable that the total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately.
Once construction contracts reach a level of completion sufficient for the directors to reliably forecast the outcome of the transactions, the attributable profit for the period is recognised in the company's profit and loss account.
Revenue and costs are recognised by reference to the stage of completion of the contract, split between the fabrication and installation elements, based on the amount of relevant labour costs incurred to the balance sheet date as a percentage of the total expected labour cost for each element. The amount by which recorded turnover is in excess of payments on account is classified as 'amounts recoverable on contracts' and disclosed separately within debtors.
Where payments on account are in excess of turnover these are classified as payments on account and disclosed separately within creditors.
When it is probable that the total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
Straight line over the life of lease
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
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.
1.6
Stocks
Stocks are valued at the lower of cost, using the first in first out method, and net realisable value after making due allowance for obsolete and slow moving stock.
1.7
Construction contracts
Once construction contracts reach a level of completion sufficient for the directors to reliably forecast the outcome of the transactions, the attributable profit for the period is recognised in the company's profit and loss account.
Revenue and costs are recognised by reference to the stage of completion of the contract, split between the fabrication and installation elements, based on the amount of relevant labour costs incurred to the balance sheet date as a percentage of the total expected labour cost for each element. The amount by which recorded turnover is in excess of payments on account is classified as 'amounts recoverable on contracts' and disclosed separately within debtors.
Where payments on account are in excess of turnover these are classified as payments on account and disclosed separately within creditors.
When it is probable that the total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately.
1.8
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.
1.9
Financial instruments
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
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.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
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.
1.14
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
As lessor
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.15
Foreign exchange
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.16
Short term debtors are measured at transaction price, less an impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.
Amounts due after more than one year, as a result of retentions withheld by the company's customers, are recorded at the fair value of future consideration expected to be receivable in accordance with the contract terms.
Creditors
Short term trade creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Contract profitability
Recognition of turnover and profit on construction contracts requires management judgement regarding the anticipated final outcome of individual contracts and of the proportion of works completed at the year end date. Management undertakes detailed reviews on a monthly basis in order to exercise judgement over the outcome of each contract and the associated risks and opportunities.
The total costs anticipated in relation to each element of all construction contracts in progress at the year end have been reviewed and compared to the costs incurred to that date to ensure that the estimates are calculated on a consistent basis. Where they are available, post year end costs to completion have been reviewed and considered to inform management and increase the accuracy of estimates at the balance sheet date.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Construction contracts
18,749,823
16,397,762
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 16 -
2024
2023
£
£
Other revenue
Interest income
49,169
42,602
All of the company's turnover was derived in the United Kingdom relating to the principle activity of construction contracts.
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
16,000
15,000
Depreciation of owned tangible fixed assets
190,163
65,261
Profit on disposal of tangible fixed assets
(13,099)
(16,691)
Operating lease charges
592,995
586,150
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Direct
50
45
Administrative
32
31
Directors
3
3
Total
85
79
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,775,892
3,338,590
Social security costs
417,605
362,109
Pension costs
72,173
61,347
4,265,670
3,762,046
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
338,614
291,758
Company pension contributions to defined contribution schemes
2,642
1,761
341,256
293,519
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
129,396
98,982
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
9,973
4,402
Other interest income
39,196
38,200
Total income
49,169
42,602
8
Interest payable and similar expenses
2024
2023
£
£
Other interest on financial liabilities
1,738
Interest on finance leases and hire purchase contracts
9,250
-
Other interest
4,638
9,250
6,376
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
348,281
475,731
Adjustments in respect of prior periods
(64,108)
(43,382)
Other taxes
19,615
Total current tax
303,788
432,349
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 18 -
Deferred tax
Origination and reversal of timing differences
84,866
38,239
Total tax charge
388,654
470,588
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
2,147,963
2,126,260
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
536,991
531,565
Tax effect of expenses that are not deductible in determining taxable profit
49,653
13,661
Gains not taxable
(3,275)
(3,926)
Effect of change in corporation tax rate
(31,457)
Group relief
(517)
Permanent capital allowances in excess of depreciation
(129,132)
(32,795)
Under/(over) provided in prior years
(64,108)
(43,382)
Tax relief in respect of gift aid
(2,055)
Pension creditor
1,255
Deferred taxation adjustment
84,866
38,239
Stamp taxes paid
19,615
Research and development additional deduction
(105,956)
Taxation charge for the year
388,654
470,588
10
Dividends
2024
2023
£
£
Interim paid
1,574,851
1,290,000
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
46,077
318,453
274,155
420,203
1,058,888
Additions
339,771
42,407
255,253
637,431
Disposals
(75,141)
(127,105)
(202,246)
At 31 December 2024
46,077
583,083
316,562
548,351
1,494,073
Depreciation and impairment
At 1 January 2024
46,077
277,238
139,509
209,918
672,742
Depreciation charged in the year
75,980
13,993
100,190
190,163
Eliminated in respect of disposals
(69,286)
(109,748)
(179,034)
At 31 December 2024
46,077
283,932
153,502
200,360
683,871
Carrying amount
At 31 December 2024
299,151
163,060
347,991
810,202
At 31 December 2023
41,215
134,646
210,285
386,146
12
Stocks
2024
2023
£
£
Stocks
268,994
264,818
Net costs less foreseeable losses
(232,539)
426,645
36,455
691,463
Stock recognised in cost of sales during the period as an expense is £6,723,170 (2023: £5,884,953).
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
3,082,185
3,319,033
Gross amounts owed by contract customers
686,194
624,361
Other debtors
1,199,527
1,570,932
Prepayments and accrued income
187,243
118,673
5,155,149
5,632,999
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Debtors
(Continued)
- 20 -
2024
2023
Amounts falling due after more than one year:
£
£
Trade debtors
496,970
614,232
Total debtors
5,652,119
6,247,231
14
Creditors: amounts falling due within one year
2024
2023
£
£
Payments received on account
1,234,919
1,053,331
Trade creditors
1,700,020
2,302,333
Corporation tax
509,903
681,374
Other taxation and social security
129,865
121,531
Other creditors
58,239
106,143
Accruals and deferred income
57,934
162,580
3,690,880
4,427,292
15
Financial Risk Management
The company has exposures to two main areas of risk - liquidity risk and customer credit exposure.
Liquidity risk
The objective of the company in managing liquidity risk is to ensure that it can meet its financial obligations as and when they fall due. The company expects to meet its financial obligations through operating cash flows. In the event that the operating cash flows would not cover all the financial obligations the company has credit facilities available.
Customer credit exposure
The company may offer credit terms to its customers which allow payment of the debt after the rendering of services. The company is at risk to the extent that a customer may be unable to pay the debt on the specified due date. This risk is mitigated by the strong on-going customer relationships and credit control procedures. During the year the company has elected to take out debt insurance to further mitigate the risk posed.
Interest rate risk
The company's borrowing is subject to a variable interest rate therefore has some exposure to interest rate risk. Management prepare cash flow forecasts on a rolling basis that are able to determine the impact a rate increase will have on future operations. The expectation is that outstanding liabilities will be repaid in full in the next 18 months and the exposure is therefore minimal.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
16
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
181,402
96,536
2024
Movements in the year:
£
Liability at 1 January 2024
96,536
Charge to profit or loss
84,866
Liability at 31 December 2024
181,402
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
72,173
61,347
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.
18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary shares of £1 each
1
1
1
1
B Ordinary shares of £1 each
1
1
1
1
C Ordinary shares of £1 each
1
1
1
1
3
3
3
3
19
Reserves
Called-up share capital - represents the nominal value of shares that have been issued.
Profit and loss account - includes all current and prior period retained profits and losses.
JPJ INSTALLATIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
20
Operating lease commitments
As 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:
2024
2023
£
£
Within 1 year
230,000
230,000
Years 2-5
613,333
843,333
843,333
1,073,333
As lessor - operating leases
The company has no future rentals receivable under non-cancellable operating leases.
21
Ultimate controlling party
The controlling party is RALM Group Holdings Ltd.
Registered office for RALM Group Holdings Ltd: 7 Bradbury Drive, Braintree, United Kingdom, CM7 2SD.
Copies of the group accounts can be found on Companies House.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S BurkeMr L CollisonMr R Mackenzie33414532024-01-012024-12-313341453bus:Director12024-01-012024-12-313341453bus:Director22024-01-012024-12-313341453bus:Director32024-01-012024-12-313341453bus:RegisteredOffice2024-01-012024-12-3133414532024-12-3133414532023-01-012023-12-313341453core:RetainedEarningsAccumulatedLosses2023-01-012023-12-313341453core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3133414532023-12-313341453core:LeaseholdImprovements2024-12-313341453core:PlantMachinery2024-12-313341453core:FurnitureFittings2024-12-313341453core:MotorVehicles2024-12-313341453core:LeaseholdImprovements2023-12-313341453core:PlantMachinery2023-12-313341453core:FurnitureFittings2023-12-313341453core:MotorVehicles2023-12-313341453core:ShareCapital2024-12-313341453core:ShareCapital2023-12-313341453core:RetainedEarningsAccumulatedLosses2024-12-313341453core:RetainedEarningsAccumulatedLosses2023-12-313341453core:ShareCapital2022-12-313341453core:RetainedEarningsAccumulatedLosses2022-12-313341453core:ShareCapitalOrdinaryShareClass12024-12-313341453core:ShareCapitalOrdinaryShareClass12023-12-313341453core:ShareCapitalOrdinaryShareClass22024-12-313341453core:ShareCapitalOrdinaryShareClass22023-12-313341453core:ShareCapitalOrdinaryShareClass32024-12-313341453core:ShareCapitalOrdinaryShareClass32023-12-313341453core:ShareCapitalOrdinaryShares2024-12-313341453core:ShareCapitalOrdinaryShares2023-12-313341453core:LeaseholdImprovements2024-01-012024-12-313341453core:PlantMachinery2024-01-012024-12-313341453core:FurnitureFittings2024-01-012024-12-313341453core:MotorVehicles2024-01-012024-12-31334145312024-01-012024-12-31334145312023-01-012023-12-313341453core:UKTax2024-01-012024-12-313341453core:UKTax2023-01-012023-12-31334145322024-01-012024-12-31334145322023-01-012023-12-31334145332024-01-012024-12-31334145332023-01-012023-12-31334145342024-01-012024-12-31334145342023-01-012023-12-31334145352024-01-012024-12-31334145352023-01-012023-12-31334145362024-01-012024-12-31334145362023-01-012023-12-31334145372024-01-012024-12-31334145372023-01-012023-12-313341453core:LeaseholdImprovements2023-12-313341453core:PlantMachinery2023-12-313341453core:FurnitureFittings2023-12-313341453core:MotorVehicles2023-12-3133414532023-12-313341453core:CurrentFinancialInstruments2024-12-313341453core:CurrentFinancialInstruments2023-12-313341453core:Non-currentFinancialInstruments2024-12-313341453core:Non-currentFinancialInstruments2023-12-313341453bus:OrdinaryShareClass12024-01-012024-12-313341453bus:OrdinaryShareClass22024-01-012024-12-313341453bus:OrdinaryShareClass32024-01-012024-12-313341453bus:OrdinaryShareClass12024-12-313341453bus:OrdinaryShareClass12023-12-313341453bus:OrdinaryShareClass22024-12-313341453bus:OrdinaryShareClass22023-12-313341453bus:OrdinaryShareClass32024-12-313341453bus:OrdinaryShareClass32023-12-313341453bus:AllOrdinaryShares2024-12-313341453bus:AllOrdinaryShares2023-12-313341453core:WithinOneYear2024-12-313341453core:BetweenTwoFiveYears2024-12-313341453bus:PrivateLimitedCompanyLtd2024-01-012024-12-313341453bus:FRS1022024-01-012024-12-313341453bus:Audited2024-01-012024-12-313341453bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP