| REGISTERED NUMBER: 05946935 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Horbury Bridge (Holdings) Limited |
| REGISTERED NUMBER: 05946935 (England and Wales) |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Horbury Bridge (Holdings) Limited |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Income Statement | 10 |
| Consolidated Other Comprehensive Income | 11 |
| Consolidated Statement of Financial Position | 12 |
| Company Statement of Financial Position | 13 |
| Consolidated Statement of Changes in Equity | 14 |
| Company Statement of Changes in Equity | 15 |
| Consolidated Statement of Cash Flows | 16 |
| Notes to the Consolidated Statement of Cash Flows | 17 |
| Notes to the Consolidated Financial Statements | 18 |
| Horbury Bridge (Holdings) Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTORS: |
| SECRETARY: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountants |
| Statutory Auditors |
| Russell Chambers |
| 61a North Street |
| Keighley |
| West Yorkshire |
| BD21 3DS |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The directors present their strategic report on the group for the year ended 31 December 2024. During the year the principal activity of the group continued to be that of manufacture and supply of building services systems. |
| BUSINESS REVIEW AND KEY PERFORMANCE INDICATORS |
| In common with other businesses in the construction sector, the uncertainty in the national economy continued to create challenging trading conditions. The directors, however, consider that the group’s strong reserves, robust order book, and continued focus on customer relationships provide a solid foundation to take advantage of future opportunities for growth. |
| The results for the year and the financial position of the group are set out in the financial statements. The directors are satisfied with the performance in the year ended 31 December 2024 and remain confident that the group will continue to trade profitably in 2025. |
| We are pleased to report another year of progress, with turnover increasing to £14,775,481 (2023 £10,609,328), representing growth of 39.2%. All sales continued to be generated from the domestic market. |
| Gross profit increased to £4,360,927 (2023 £4,107,109). The gross margin percentage was 29.5% (2023 38.7%), reflecting a more competitive trading environment and increased input costs. |
| Profit before taxation for the year was £1,132,695 (2023 £1,057,935), with profit after taxation amounting to £818,838 (2023 £810,157). The directors regard this as a satisfactory outcome given the economic backdrop. |
| The group continues to recognise the importance of reinvestment in infrastructure and plant and machinery. During the year, fixed asset additions amounted to £212,055, primarily relating to the replacement of older fleet vehicles. |
| Working capital remained well managed. Stocks decreased to £85,403 (2023 £133,288), while trade debtors reduced to £2,996,360 (2023 £3,307,486). Cash at bank and in hand increased significantly to £7,583,881 (2023 £6,157,682), reflecting strong cash generation and prudent financial management. |
| The group’s continued focus on credit control procedures ensured that exposure to bad debts remained minimal. By maintaining a disciplined approach to working capital, the group has been able to minimise borrowing and reduce finance charges. |
| The directors remain committed to sustainable growth, with plans to further strengthen operational capacity and maintain investment in assets that support the group’s long-term strategy. |
| OBJECTIVES |
| Horbury Bridge Holdings Limited are planning significant growth in the next few years and enhancing our financial strength together with creating employment opportunities remains our primary objectives. |
| STRATEGY |
| As a group we endeavour to grow our business under a simple principle of offering our customers an outstanding service. The directors anticipate a growth in 2025 of the group and are implementing the necessary plan to grow our sales. |
| Overheads are under continuous scrutiny and this will continue to allow the group to reach its goal of being more profitable as the sales line grows. |
| PRINCIPLE RISKS |
| The group operates on a prudent basis. The group does not utilise hedge transactions or similar. The group maintains a good working relationship with its bank and the directors do not envisage any problems with meeting the present bank facilities of the business. |
| The group's policy is to insure significant trade debt in order to reduce financial risk. |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| OTHER KEY PERFORMANCE INDICATORS |
| We have continued to work closely with the health and safety executive and environmental bodies to ensure obligations are met and surpassed. |
| ON BEHALF OF THE BOARD: |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activity of the group in the year under review was that of the manufacture and supply of building services systems. |
| DIVIDENDS |
| The total distribution of dividends for the year ended 31 December 2024 will be £ 251,210 . |
| DIRECTORS |
| The directors set out in the table below have held office during the whole of the period from 1 January 2024 to the date of this report. |
| The beneficial interests of the directors holding office at 31 December 2024 in the shares of the company, according to the register of directors' interests, were as follows: |
| 31.12.24 | 1.1.24 |
| Ordinary shares of £1 each |
| 69 | 98 |
| 69 | 98 |
| These directors did not hold any non-beneficial interests in the shares of the company. |
| DISCLOSURE IN THE STRATEGIC REPORT |
| Information relating to the review of the business, the principal risks and uncertainties facing the business, and the future development of the business are disclosed via the strategic report. |
| STATEMENT OF DIRECTORS' RESPONSIBILITIES |
| The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 the group and of the profit or loss of the group 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| 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 group'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 group's auditors are aware of that information. |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Report of the Directors |
| for the Year Ended 31 December 2024 |
| AUDITORS |
| The auditors, Stirk Lambert & Co, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Horbury Bridge (Holdings) Limited |
| Opinion |
| We have audited the financial statements of Horbury Bridge (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 31 December 2024 and of the group's 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. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group 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 the audit: |
| - | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| Horbury Bridge (Holdings) Limited |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company 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 Statement of Directors' Responsibilities set out on page four, 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 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Horbury Bridge (Holdings) Limited |
| 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 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; |
| - 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. |
| 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 |
| - considered 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; |
| - assessed whether judgements and assumptions made in determining the accounting estimates were indicative of |
| potential bias; |
| - investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - agreeing financial statement disclosures to underlying supporting documentation; |
| - enquiring of management as to actual and potential litigation and claims and |
| - reviewing correspondence with HMRC and relevant regulators |
| 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.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 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; |
| - 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. |
| Report of the Independent Auditors to the Members of |
| Horbury Bridge (Holdings) Limited |
| 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 |
| - considered 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; |
| - assessed whether judgements and assumptions made in determining the accounting estimates were indicative of |
| potential bias; |
| - investigated the rationale behind significant or unusual transactions. |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - agreeing financial statement disclosures to underlying supporting documentation; |
| - enquiring of management as to actual and potential litigation and claims and |
| - reviewing correspondence with HMRC and relevant regulators |
| 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. |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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. |
| for and on behalf of |
| Chartered Accountants |
| Statutory Auditors |
| Russell Chambers |
| 61a North Street |
| Keighley |
| West Yorkshire |
| BD21 3DS |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Consolidated |
| Income Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| TURNOVER | 14,775,481 | 10,609,328 |
| Cost of sales | 10,414,554 | 6,502,219 |
| GROSS PROFIT | 4,360,927 | 4,107,109 |
| Administrative expenses | 3,566,018 | 3,306,520 |
| 794,909 | 800,589 |
| Other operating income | 158,601 | 67,692 |
| OPERATING PROFIT | 5 | 953,510 | 868,281 |
| Interest receivable and similar income | 179,132 | 63,558 |
| 1,132,642 | 931,839 |
| Gain/loss on revaluation of investment property |
- |
126,032 |
| 1,132,642 | 1,057,871 |
| Interest payable and similar expenses | 6 | (53 | ) | (64 | ) |
| PROFIT BEFORE TAXATION | 1,132,695 | 1,057,935 |
| Tax on profit | 7 | 313,857 | 247,778 |
| PROFIT FOR THE FINANCIAL YEAR |
| Profit attributable to: |
| Owners of the parent | 818,838 | 810,157 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Consolidated |
| Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| PROFIT FOR THE YEAR | 818,838 | 810,157 |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
818,838 |
810,157 |
| Total comprehensive income attributable to: |
| Owners of the parent | 818,838 | 810,157 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Consolidated Statement of Financial Position |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 | (43,335 | ) | (52,002 | ) |
| Tangible assets | 11 | 1,277,741 | 1,279,787 |
| Investments | 12 | - | - |
| Investment property | 13 | 423,500 | 423,500 |
| 1,657,906 | 1,651,285 |
| CURRENT ASSETS |
| Stocks | 14 | 85,403 | 133,288 |
| Debtors | 15 | 2,996,360 | 3,307,486 |
| Cash at bank and in hand | 7,583,881 | 6,157,682 |
| 10,665,644 | 9,598,456 |
| CREDITORS |
| Amounts falling due within one year | 16 | 2,634,783 | 2,139,949 |
| NET CURRENT ASSETS | 8,030,861 | 7,458,507 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
9,688,767 |
9,109,792 |
| PROVISIONS FOR LIABILITIES | 18 | 69,401 | 58,054 |
| NET ASSETS | 9,619,366 | 9,051,738 |
| CAPITAL AND RESERVES |
| Called up share capital | 19 | 196 | 196 |
| Retained earnings | 20 | 9,619,103 | 9,051,475 |
| SHAREHOLDERS' FUNDS | 9,619,299 | 9,051,671 |
| NON-CONTROLLING INTERESTS | 21 | 67 | 67 |
| TOTAL EQUITY | 9,619,366 | 9,051,738 |
| The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2025 and were signed on its behalf by: |
| J R Medley - Director |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Company Statement of Financial Position |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 |
| Tangible assets | 11 |
| Investments | 12 |
| Investment property | 13 |
| CURRENT ASSETS |
| Debtors | 15 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 16 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CAPITAL AND RESERVES |
| Called up share capital | 19 |
| Retained earnings | 20 |
| SHAREHOLDERS' FUNDS |
| Company's profit/(loss) for the financial year | 3,250,786 | (210 | ) |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Non-controlling | Total |
| capital | earnings | Total | interests | equity |
| £ | £ | £ | £ | £ |
| Balance at 1 January 2023 | 196 | 8,241,318 | 8,241,514 | 67 | 8,241,581 |
| Changes in equity |
| Total comprehensive income | - | 810,157 | 810,157 | - | 810,157 |
| Balance at 31 December 2023 | 196 | 9,051,475 | 9,051,671 | 67 | 9,051,738 |
| Changes in equity |
| Dividends | - | (251,210 | ) | (251,210 | ) | - | (251,210 | ) |
| Total comprehensive income | - | 818,838 | 818,838 | - | 818,838 |
| Balance at 31 December 2024 | 196 | 9,619,103 | 9,619,299 | 67 | 9,619,366 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Total |
| capital | earnings | equity |
| £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Total comprehensive loss | - | ( |
) | ( |
) |
| Balance at 31 December 2023 |
| Changes in equity |
| Dividends | - | ( |
) | ( |
) |
| Total comprehensive income | - |
| Balance at 31 December 2024 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 1,891,870 | 1,379,471 |
| Interest paid | 51 | 64 |
| Tax paid | (227,158 | ) | (245,746 | ) |
| Net cash from operating activities | 1,664,763 | 1,133,789 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (219,874 | ) | (212,055 | ) |
| Sale of tangible fixed assets | 58,929 | 31,833 |
| Interest received | 179,132 | 63,560 |
| Net cash from investing activities | 18,187 | (116,662 | ) |
| Cash flows from financing activities |
| Amount introduced by directors | 214,165 | 95,475 |
| Amount withdrawn by directors | (219,706 | ) | (329,536 | ) |
| Equity dividends paid | (251,210 | ) | - |
| Net cash from financing activities | (256,751 | ) | (234,061 | ) |
| Increase in cash and cash equivalents | 1,426,199 | 783,066 |
| Cash and cash equivalents at beginning of year |
2 |
6,157,682 |
5,374,616 |
| Cash and cash equivalents at end of year | 2 | 7,583,881 | 6,157,682 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Statement of Cash Flows |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Profit before taxation | 1,132,695 | 1,057,935 |
| Depreciation charges | 173,475 | 137,623 |
| Profit on disposal of fixed assets | (19,149 | ) | (7,096 | ) |
| Gain on revaluation of fixed assets | - | (126,032 | ) |
| Finance costs | (53 | ) | (64 | ) |
| Finance income | (179,132 | ) | (63,558 | ) |
| 1,107,836 | 998,808 |
| Decrease in stocks | 47,885 | 8,982 |
| Decrease in trade and other debtors | 311,126 | 570,546 |
| Increase/(decrease) in trade and other creditors | 425,023 | (198,865 | ) |
| Cash generated from operations | 1,891,870 | 1,379,471 |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 7,583,881 | 6,157,682 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 6,157,682 | 5,374,616 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 6,157,682 | 1,426,199 | 7,583,881 |
| 6,157,682 | 1,426,199 | 7,583,881 |
| Total | 6,157,682 | 1,426,199 | 7,583,881 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Horbury Bridge (Holdings) Limited is a |
| 2. | STATEMENT OF COMPLIANCE |
| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. |
| 3. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The financial statements have been prepared in accordance with applicable United Kingdom accounting standards, including Financial Reporting Standard 102, and with the Companies Act 2006. The financial statements have been prepared on the historical cost basis except for the modification to a fair value basis for certain financial instruments as specified in the accounting policies below. |
| The financial statements are presented in Sterling (£). |
| The group financial statements consolidate the financial statements of Horbury Bridge (Holdings) Limited and all its subsidiary undertakings drawn up to 31 December each year. |
| The parent company has taken advantage of section 408 of the Companies Act 2006 and has not included its own Profit and Loss Account in these financial statements. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable for goods supplied, |
| services rendered and rental income, net of discounts and Value Added Tax. |
| Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have |
| transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably. |
| Revenue from the rendering of services is measured by reference to the stage of completion of the service |
| transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the |
| outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered. |
| Rental income from properties is recognised in income on a straightline basis over the term of the lease. |
| Goodwill |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| All fixed assets are initially recorded at cost. |
| Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows: |
| Freehold property - 2% on cost |
| Leasehold property improvements - 2% to 20% on cost |
| Plant & machinery - 10% to 25% on cost and 15% reducing balance |
| Fixtures & fittings - 20% to 33% on cost and 15% reducing balance |
| Motor vehicles - 25% on cost and 25% on reducing balance |
| Investment property |
| Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Work in progress is valued at the lower of cost and net realisable value. |
| Long - term contract balances are stated at cost, plus attributable profit, less net foreseeable losses, less any applicable payments on account are included within debtors. Attributable profit is recognised as the difference between recorded turnover and related costs.Where payments on account are greater than recorded costs of work carried out to date, the excess is classified within other creditors. |
| Financial instruments |
| Financial assets |
| Basic financial assets, including trade and other receivables, are initially recognised at transaction price, 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 for a similar asset. Such assets are subsequently carried at amortised cost using the effective interest method. |
| At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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 and any subsequent reversal is recognised in the profit and loss. |
| Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled. or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated party without imposing additional restrictions. |
| Financial liabilities |
| Basic financial liabilities, including trade and other payables and bank loans, 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 receipts discounted at a market rate of interest for a similar debt instrument. |
| Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. |
| Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires. |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Hire purchase and leasing commitments |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates several defined contribution pension schemes for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account. |
| Investments |
| Fixed asset investments are stated at cost less provision for any impairment. For listed investments, market value is based upon the closing middle market price. |
| 4. | EMPLOYEES AND DIRECTORS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Wages and salaries | 1,616,867 | 1,514,804 |
| Social security costs | 177,853 | 162,276 |
| Other pension costs | 416,317 | 282,127 |
| 2,211,037 | 1,959,207 |
| The average number of employees during the year was as follows: |
| 31.12.24 | 31.12.23 |
| Weekly staff | 23 | 26 |
| Monthly staff | 20 | 18 |
| Directors | 2 | 2 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| Total directors remuneration for the year ended 31 December 2024 was £479,669 (2023 £483,267). |
| The number of directors to whom retirement benefits were accruing for the year ended 31 December 2024 was 2 (2023 2 ) |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Hire of plant and machinery | 64,530 | 36,297 |
| Depreciation - owned assets | 182,140 | 146,292 |
| Profit on disposal of fixed assets | (19,149 | ) | (7,096 | ) |
| Goodwill amortisation | (8,667 | ) | (8,667 | ) |
| Auditors' remuneration | 48,428 | 36,583 |
| Rents received | (69,000 | ) | (66,000 | ) |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Bank interest | - | (23 | ) |
| Bank loan interest | (53 | ) | (41 | ) |
| (53 | ) | (64 | ) |
| 7. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the profit for the year was as follows: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Current tax: |
| UK corporation tax | 302,510 | 227,175 |
| Deferred tax | 11,347 | 20,603 |
| Tax on profit | 313,857 | 247,778 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | TAXATION - continued |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Profit before tax | 1,132,695 | 1,057,935 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 25 %) |
283,174 |
264,484 |
| Effects of: |
| Expenses not deductible for tax purposes | 16,143 | 10,463 |
| Capital allowances in excess of depreciation | - | (10,525 | ) |
| Depreciation in excess of capital allowances | 3,193 | - |
| Investment property revaluation | - | (29,642 | ) |
| Deferred Tax movement | 11,347 | 20,603 |
| Marginal rate relief | - | (7,605 | ) |
| Total tax charge | 313,857 | 247,778 |
| 8. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 9. | DIVIDENDS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Interim | 251,210 | - |
| 10. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | (86,670 | ) |
| AMORTISATION |
| At 1 January 2024 | (34,668 | ) |
| Amortisation for year | (8,667 | ) |
| At 31 December 2024 | (43,335 | ) |
| NET BOOK VALUE |
| At 31 December 2024 | (43,335 | ) |
| At 31 December 2023 | (52,002 | ) |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 10. | INTANGIBLE FIXED ASSETS - continued |
| Group |
| In December 2019 the company acquired the final 10% of voting shares in Machenair Limited. The price paid for the small minority interest results in a negative goodwill balance on consolidation of the group. |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Improvements |
| Freehold | to | Plant and |
| property | property | machinery |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 1,241,048 | 78,025 | 567,630 |
| Additions | - | - | 23,198 |
| Disposals | - | - | (52,940 | ) |
| At 31 December 2024 | 1,241,048 | 78,025 | 537,888 |
| DEPRECIATION |
| At 1 January 2024 | 390,198 | 31,012 | 489,178 |
| Charge for year | 28,577 | 1,982 | 31,588 |
| Eliminated on disposal | - | - | (52,864 | ) |
| At 31 December 2024 | 418,775 | 32,994 | 467,902 |
| NET BOOK VALUE |
| At 31 December 2024 | 822,273 | 45,031 | 69,986 |
| At 31 December 2023 | 850,850 | 47,013 | 78,452 |
| Fixtures |
| and | Motor | Computer |
| fittings | vehicles | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 | 104,346 | 576,073 | 23,333 | 2,590,455 |
| Additions | 4,300 | 192,376 | - | 219,874 |
| Disposals | (24,135 | ) | (163,857 | ) | - | (240,932 | ) |
| At 31 December 2024 | 84,511 | 604,592 | 23,333 | 2,569,397 |
| DEPRECIATION |
| At 1 January 2024 | 65,018 | 311,930 | 23,332 | 1,310,668 |
| Charge for year | 13,488 | 106,505 | - | 182,140 |
| Eliminated on disposal | (23,846 | ) | (124,442 | ) | - | (201,152 | ) |
| At 31 December 2024 | 54,660 | 293,993 | 23,332 | 1,291,656 |
| NET BOOK VALUE |
| At 31 December 2024 | 29,851 | 310,599 | 1 | 1,277,741 |
| At 31 December 2023 | 39,328 | 264,143 | 1 | 1,279,787 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 11. | TANGIBLE FIXED ASSETS - continued |
| Group |
| The tangible fixed assets are mainly used by other group trading companies. |
| Part of the property occupied by the group members was rented to an external tenant, resulting in the property being classified as mixed-use. Accordingly, the portion of the property rented to external tenants has been classified as an investment property. |
| 12. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: England & Wales |
| Nature of business: |
| % |
| Class of shares: | holding |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| Registered office: England & Wales |
| Nature of business: |
| % |
| Class of shares: | holding |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | FIXED ASSET INVESTMENTS - continued |
| Registered office: England & Wales |
| Nature of business: |
| % |
| Class of shares: | holding |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Aggregate capital and reserves |
| Profit for the year |
| 13. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| At 1 January 2024 |
| and 31 December 2024 | 423,500 |
| NET BOOK VALUE |
| At 31 December 2024 | 423,500 |
| At 31 December 2023 | 423,500 |
| Fair value at 31 December 2024 is represented by: |
| £ |
| Valuation in 2023 | 126,032 |
| Cost | 297,468 |
| 423,500 |
| 14. | STOCKS |
| Group |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Stocks | 49,787 | 66,487 |
| Work-in-progress | 35,616 | 66,801 |
| 85,403 | 133,288 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Trade debtors | 2,491,622 | 2,754,035 |
| Amounts owed by group undertakings | - | - |
| Other debtors | 37,994 | 97 |
| VAT | 188,065 | 264,403 |
| Prepayments | 278,679 | 288,951 |
| 2,996,360 | 3,307,486 |
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Trade creditors | 1,280,421 | 1,139,851 |
| Amounts owed to group undertakings | - | - |
| Tax | 302,459 | 227,107 |
| Social security and other taxes | 138,827 | 147,789 |
| Other creditors | 10,203 | 10,206 |
| Directors' current accounts | 151,645 | 157,186 | - | - |
| Accrued expenses | 751,228 | 457,810 |
| 2,634,783 | 2,139,949 |
| 17. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Amounts due to the company as lessor under non-cancellable leases are shown below: |
| 31.12.2024 | 31.12.2023 |
| £ | £ |
| Not later than 1 year | 28,000 | 27,750 |
| Later than one year and not later than 5 years |
2,033 |
30,333 |
| Total | 30,033 | 58,083 |
| 18. | PROVISIONS FOR LIABILITIES |
| Group |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Deferred tax | 69,401 | 58,054 |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 18. | PROVISIONS FOR LIABILITIES - continued |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 January 2024 | 58,054 |
| Provided during year | 11,347 |
| Balance at 31 December 2024 | 69,401 |
| 19. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 31.12.24 | 31.12.23 |
| value: | £ | £ |
| Ordinary | £1 | 196 | 196 |
| 20. | RESERVES |
| Group |
| Retained |
| earnings |
| £ |
| At 1 January 2024 | 9,051,475 |
| Profit for the year | 818,838 |
| Dividends | (251,210 | ) |
| At 31 December 2024 | 9,619,103 |
| Company |
| Retained |
| earnings |
| £ |
| At 1 January 2024 |
| Profit for the year |
| Dividends | ( |
) |
| At 31 December 2024 |
| 21. | NON-CONTROLLING INTERESTS |
| The minority interest in the group represents non voting shares.The value on the balance sheet at 31 December 2023 was £67 (2022 £67).The comprehensive income relating to the minority, before minority dividends paid, was £NIL (2022 £NIL). |
| Horbury Bridge (Holdings) Limited (Registered number: 05946935) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 22. | RELATED PARTY DISCLOSURES |
| Messrs R and J R Medley are also partners in Alpha Air Conditioning Services. During the year ended 31 December 2024 the group undertook work totalling £9,596 (2023 16,987) and purchased goods and services to the value of £53,500 (2023 £153,695).The amount included within trade debtors was £1,658 (2023 £6,424) and the amount included within trade creditors was £5,940 (2023 £Nil). All transactions were on normal commercial terms. |
| During the year dividends were paid totalling £113,250 (2023 £Nil) to the directors from Horbury Bridge (Holdings) Limited. |
| 23. | ULTIMATE CONTROLLING PARTY |