Company registration number 09928371 (England and Wales)
BROGAN GROUP PROPERTY LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BROGAN GROUP PROPERTY LTD
COMPANY INFORMATION
Directors
J Brogan
G Williamson
Secretary
A Yildiz
Company number
09928371
Registered office
4 Falcon Gate
Falcon Way
Shire Park
Welwyn Garden City
Hertfordshire
AL7 1TW
Auditor
Goodman Jones LLP
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
United Kingdom
W1T 4RN
BROGAN GROUP PROPERTY LTD
CONTENTS
Page
Chairman's statement
1 - 3
Balance sheet
4
Statement of changes in equity
5
Notes to the financial statements
6 - 12
BROGAN GROUP PROPERTY LTD
CHAIRMAN'S STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
BROGAN GROUP OF COMPANIES
Brogan Group Property Ltd is a subsidiary of Brogan Group Holdings Ltd for which consolidated financial statements for the parent company are filed separately.
PRO FORMA CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Turnover
52,073,373
44,617,587
Cost of sales
(23,221,993)
(22,378,460)
Gross Profit
28,851,380
22,239,127
Administrative expenses
(17,734,933)
(16,501,899)
Other income
131,707
76,908
Operating profit
11,248,154
5,814,136
Other interest receivable and similar income
555,065
155,311
Interest payable and similar charges
(416,037)
(440,956)
Profit on ordinary activities before
11,387,182
5,528,491
taxation
Tax on profit on ordinary activities
(1,058,637)
(1,195,647)
Profit on ordinary activities after taxation
10,328,545
4,332,844
BROGAN GROUP PROPERTY LTD
CHAIRMAN'S STATEMENT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
PRO FORMA CONSOLIDATED BALANCE SHEET
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Fixed Assets
Intangible assets
3,593,603
1,158
Brand value*
33,433,000
33,433,000
Tangible assets
61,154,398
57,981,308
Investments
770,650
770,650
98,951,651
92,186,116
Current assets
Stocks
1,631,464
342,806
Debtors
18,273,332
15,924,221
Cash at bank and in hand
17,797,089
13,259,426
37,701,885
29,526,453
Creditors: amounts falling dues within one year
(12,506,832)
(8,203,412)
Net current assets
25,195,053
21,323,041
Total assets less current liabilities
124,146,704
113,509,157
Creditors:amounts falling dues after more than one year
(2,673,739)
(3,806,320)
Provisions for liabilities
(8,039,279)
(7,826,943)
Net assets
113,433,686
101,875,894
Capital and reserves
Called up share capital
39,159
39,159
Share premium account
371,482
371,482
Capital redemption reserve
3,125
3,125
Brand Valuation*
33,433,000
33,433,000
Profit and loss reserves
78,586,920
68,029,128
Total equity
112,433,686
101,875,894
*Leading Brand
The Group operates consistently under the ‘Brogan Group' brand in all its markets UK, Ireland, Italy, Saudi Arabia and UAE. The brand is well known and highly respected in its primary market of blue-chip contracting companies in the high-rise construction market. The Brogan Group brand is critically important in the generation and preservation of long-term value as it represents the promise of highly technical and complex construction solutions which gets the company on a short-list of major construction projects and helps deliver 90% repeat business. The Brogan Group brand reputation enables the company to enter new geographical markets and support multinational major Construction companies who operate throughout the world. The brand has been valued as at 31st December 2019 at £33.4 million by expert brand valuers Intangible Business Limited in accordance with International Brand Valuation standards ISO 10668.
BROGAN GROUP PROPERTY LTD
CHAIRMAN'S STATEMENT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
CONSOLIDATED PERFORMANCE ANALYSIS
FOR THE YEAR ENDED 31 DECEMBER 2024
..............................
J Brogan
Director
.........................
BROGAN GROUP PROPERTY LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 4 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
37,703
50,271
Investments
6
770,650
770,650
808,353
820,921
Current assets
Debtors
7
23,816
25,811
Cash at bank and in hand
300,264
31,417
324,080
57,228
Creditors: amounts falling due within one year
8
(1,134,306)
(1,134,153)
Net current liabilities
(810,226)
(1,076,925)
Net liabilities
(1,873)
(256,004)
Capital and reserves
Called up share capital
10
1
1
Profit and loss reserves
(1,874)
(256,005)
Total equity
(1,873)
(256,004)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
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:
J Brogan
Director
Company registration number 09928371 (England and Wales)
BROGAN GROUP PROPERTY LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
1
(200,415)
(200,414)
Year ended 31 December 2023:
Loss and total comprehensive income
-
(55,590)
(55,590)
Balance at 31 December 2023
1
(256,005)
(256,004)
Year ended 31 December 2024:
Profit and total comprehensive income
-
254,131
254,131
Balance at 31 December 2024
1
(1,874)
(1,873)
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
1
Accounting policies
Company information
Brogan Group Property Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 4 Falcon Gate, Falcon Way, Shire Park, Welwyn Garden City, Hertfordshire, AL7 1TW.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
The company's forecast and projections, taking account of reasonable changes in trading performance, show that the company will be able to operate within the level of existing facilities. Nevertheless, the directors remain committed to carrying out regular reviews of the company's cash flow to monitor the ongoing situation.true
As the company is reliant upon the support from its parent and group companies, the directors have made enquiries of the parent company to ensure that sufficient cash reserves are available to continue to support the company for a period of at least twelve months from the date of approval of the financial statements. The directors therefore consider that there is no material uncertainty in relation to the going concern position of the company and so continue to adopt the going concern basis of accounting in preparing the annual financial statements.
1.3
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:
Fixtures and fittings
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.
1.4
Fixed asset investments
Interests in the investment into the syndicate company have initially been measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
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.
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
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.
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
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.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 9 -
1.10
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
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.
Impairment review
Determine whether there are indicators of impairment of the company's tangible assets and fixed asset investments. Factors taken into consideration in reaching such a determination include the economic viability and expected future financial performance of the asset and whether it is a component of larger cash-generating unit, the viability and expected future performance of that unit.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
2
2
4
Taxation
2024
2023
£
£
Current tax
Group loss relief subvention charge
36,635
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Taxation
(Continued)
- 10 -
The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit/(loss) before taxation
254,131
(18,955)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
63,533
(4,454)
Tax effect of expenses that are not deductible in determining taxable profit
3,142
3,937
Tax effect of income not taxable in determining taxable profit
(67,243)
Group relief
(34,182)
Other tax adjustment
34,750
37,152
Taxation charge for the year
-
36,635
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024 and 31 December 2024
158,882
Depreciation and impairment
At 1 January 2024
108,611
Depreciation charged in the year
12,568
At 31 December 2024
121,179
Carrying amount
At 31 December 2024
37,703
At 31 December 2023
50,271
6
Fixed asset investments
2024
2023
£
£
Investments
770,650
770,650
This balance consists of the investment into the syndicate company towards the purchase of the offices at 4 Falcon Gate, Falcon Way, Shire Park, Welwyn Garden City, AL7 1TW.
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Fixed asset investments
(Continued)
- 11 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2024 & 31 December 2024
770,650
Carrying amount
At 31 December 2024
770,650
At 31 December 2023
770,650
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
23,781
25,811
Other debtors
35
23,816
25,811
8
Creditors: amounts falling due within one year
2024
2023
£
£
Amounts owed to group undertakings
1,132,043
1,132,044
Other creditors
2,263
2,109
1,134,306
1,134,153
9
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
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.
BROGAN GROUP PROPERTY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Audit report information
(Continued)
- 12 -
Senior Statutory Auditor:
Charlotte Jian
Statutory Auditor:
Goodman Jones LLP
Date of audit report:
29 September 2025
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
100
100
1
1
11
Parent company
The company is a wholly owned subsidiary of Brogan Group Holdings Limited, a company incorporated in England and Wales.
The company is controlled by the Director, J Brogan.
12
Related party transactions
The company has taken advantage of the exemption available in accordance with FRS 102 not to disclose transactions entered into between two or more members of a group, as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transactions.
2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityJ BroganG Williamson099283712024-01-012024-12-3109928371bus:Director12024-01-012024-12-3109928371bus:Director22024-01-012024-12-3109928371bus:RegisteredOffice2024-01-012024-12-31099283712024-12-31099283712023-12-3109928371core:OtherPropertyPlantEquipment2024-12-3109928371core:OtherPropertyPlantEquipment2023-12-3109928371core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109928371core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109928371core:ShareCapital2024-12-3109928371core:ShareCapital2023-12-3109928371core:RetainedEarningsAccumulatedLosses2024-12-3109928371core:RetainedEarningsAccumulatedLosses2023-12-3109928371core:ShareCapital2022-12-3109928371core:RetainedEarningsAccumulatedLosses2022-12-3109928371core:ShareCapitalOrdinaryShareClass12024-12-3109928371core:ShareCapitalOrdinaryShareClass12023-12-3109928371core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31099283712023-01-012023-12-3109928371core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3109928371core:FurnitureFittings2024-01-012024-12-3109928371core:ForeignTax2024-01-012024-12-3109928371core:ForeignTax2023-01-012023-12-3109928371core:UKTax2024-01-012024-12-3109928371core:UKTax2023-01-012023-12-310992837112024-01-012024-12-310992837112023-01-012023-12-3109928371core:OtherPropertyPlantEquipment2023-12-3109928371core:OtherPropertyPlantEquipment2024-01-012024-12-3109928371core:CurrentFinancialInstruments2023-12-3109928371core:WithinOneYear2024-12-3109928371core:WithinOneYear2023-12-3109928371core:CurrentFinancialInstruments2024-12-3109928371bus:OrdinaryShareClass12024-12-3109928371bus:OrdinaryShareClass12023-12-3109928371bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109928371bus:FRS1022024-01-012024-12-3109928371bus:Audited2024-01-012024-12-3109928371bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109928371bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP