Company registration number 11940197 (England and Wales)
NHPOR HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
NHPOR HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr N Hynes
Mr P O'Rourke
Company number
11940197
Registered office
3rd Floor, Eastgate
Castle Street
Castlefield
Manchester
M3 4LZ
Auditor
Barlow Andrews LLP
Carlyle House
78 Chorley New Road
Bolton
NHPOR HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 25
NHPOR HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Principal risks and uncertainties

The group's financial instruments comprise of cash and liquid resources, and various items such as trade debtors and creditors that arise directly from its operations.

 

It is and has been throughout the year under review, the group's policy that no trading in financial instruments shall be undertaken.

 

The main risks arising from the group's financial instruments are interest rate and credit risk. The board reviews and agrees policies for managing each of these risks and they are summarized below:

 

Interest rates risk

The group finances its operation through a mixture of retained profit and agreements with factoring/banking providers.

 

Credit risk

Management are responsible for the installation and maintenance of appropriate credit worthy customers/individuals. Exposures are monitored with customers subject to credit terms to ensure that the company's exposure to bad debts is not significant and payment is received in line with agreed terms.

 

Following the UK EU Referendum, relating to Britain’s withdrawal from the EU which occurred on 31 January 2020,

the company’s approach to managing this risk is to monitor trading patterns from customers who could be affected

by this outcome and continue to assess the impact on our cost base.

 

Fair review of the business

The group's key financial and other performance indicators during the year were as follows:

Key performance indicators
Unit
2024
2023
Turnover
£
38,030,177
35,286,576
EBITDA
£
429,949
320,000
Profit before tax
£
44,821
(24,058)

The group works with a number of employment businesses and together the turnover is derived from the sourcing and placement of temporary workers.

 

The company is a holding company which derives its income from intra group dividends.

 

Our growth continues to be by developing symbiotic relationships with agencies that provide the confidence and governance in the temporary recruitment market. The directors are exploring the creation of suite of services that complement the existing ones. The directors are confident of the outlook based upon the recent results and projections for the coming year.

 

The principal risk facing the group is the need to ensure effective working capital management and this is achieved through its stringent planning and key relationships with our funders and insurance providers.

 

The group enjoys a good relationships with its customers and believes that the strength of the business lies in these. The directors however do appreciate the risk in the employment market at the current time and are conscious of the need to have a varied customer base and to be aware of any changes in legislation.

 

The group has a number of non-financial KPI's that it monitors within the business, these are key staff on turnover and length of contract with employment business.

 

NHPOR HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

Mr N Hynes
Director
26 September 2025
NHPOR HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Principal activities

The principal activity of the group continued to be that of the supply of temporary workers, funding and back office services. The principal activity of the company is that of a holding company.

Dividends

Ordinary dividends were paid amounting to £24,000 (2023 - Nil).

Directors

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

Mr N Hynes
Mr P O'Rourke
Research and development

The group continues to perform research and development in the online system.

Future developments

The group reviews the market and is always looking to expand our current services and diversify with new services.

Auditor

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

Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Disclosure of information to the auditor

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.

 

NHPOR HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
Mr N Hynes
Director
26 September 2025
NHPOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NHPOR HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of NHPOR Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

NHPOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NHPOR HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

 

NHPOR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NHPOR HOLDINGS LIMITED
- 7 -

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

 

 

To address the risk of fraud through management bias and override of controls, we:

 

 

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

 

 

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

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may

involve deliberate concealment or collusion.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://

www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

Use of our report

This report is made solely to the company's members 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 the members 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, for our audit work, for this report, or for the opinions we have formed.

Emma Woods (Senior Statutory Auditor)
For and on behalf of Barlow Andrews LLP
26 September 2025
Statutory Auditors
Carlyle House
78 Chorley New Road
Bolton
NHPOR HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
Year
Year
ended
ended
31 December
31 December
2024
2023
Notes
£
£
Turnover
2
38,030,177
35,286,576
Cost of sales
(36,529,077)
(33,814,699)
Gross profit
1,501,100
1,471,877
Administrative expenses
(1,456,279)
(1,495,935)
Profit/(loss) before taxation
44,821
(24,058)
Tax on profit/(loss)
7
(15,882)
(9,228)
Profit/(loss) for the financial year
28,939
(33,286)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
NHPOR HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit/(loss) for the year
28,939
(33,286)
Total comprehensive income for the year
28,939
(33,286)
Total comprehensive income for the year is all attributable to the owners of the parent company.
NHPOR HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
9
227,982
278,622
Tangible assets
10
225,912
51,127
453,894
329,749
Current assets
Debtors
13
5,480,090
4,394,344
Cash at bank and in hand
34,443
140,990
5,514,533
4,535,334
Creditors: amounts falling due within one year
14
(5,350,111)
(4,382,046)
Net current assets
164,422
153,288
Total assets less current liabilities
618,316
483,037
Creditors: amounts falling due after more than one year
15
(130,340)
-
Net assets
487,976
483,037
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
487,876
482,937
Total equity
487,976
483,037
The financial statements were approved by the board of directors and authorised for issue on
26 September 2025
26 September 2025
and are signed on its behalf by:
Mr N Hynes
Director
Company registration number 11940197 (England and Wales)
NHPOR HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
11
711,445
711,445
Current assets
Cash at bank and in hand
100
100
Creditors: amounts falling due within one year
14
(711,445)
(711,445)
Net current liabilities
(711,345)
(711,345)
Net assets
100
100
Capital and reserves
Called up share capital
18
100
100

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £24,000 (2023 - £0 profit).

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on
26 September 2025
26 September 2025
and are signed on its behalf by:
Mr N Hynes
Director
Company registration number 11940197 (England and Wales)
NHPOR HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
516,223
516,323
Year ended 31 December 2023:
Loss and total comprehensive income
-
(33,286)
(33,286)
Balance at 31 December 2023
100
482,937
483,037
Year ended 31 December 2024:
Profit and total comprehensive income
-
28,939
28,939
Dividends
8
-
(24,000)
(24,000)
Balance at 31 December 2024
100
487,876
487,976
NHPOR HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
100
-
0
100
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
-
0
Balance at 31 December 2023
100
-
0
100
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
24,000
24,000
Dividends
8
-
(24,000)
(24,000)
Balance at 31 December 2024
100
-
0
100
NHPOR HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
23,164
(154,927)
Income taxes paid
(22,464)
(984)
Net cash inflow/(outflow) from operating activities
700
(155,911)
Investing activities
Purchase of tangible fixed assets
(43,028)
(13,116)
Net cash used in investing activities
(43,028)
(13,116)
Financing activities
Payment of finance leases obligations
(40,219)
-
Dividends paid to equity shareholders
(24,000)
-
0
Net cash used in financing activities
(64,219)
-
Net decrease in cash and cash equivalents
(106,547)
(169,027)
Cash and cash equivalents at beginning of year
140,990
310,017
Cash and cash equivalents at end of year
34,443
140,990
NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information

NHPOR Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 3rd Floor, Eastgate, Castle Street, Castlefield, Manchester, M3 4LZ.

 

The group consists of NHPOR Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Business combinations

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

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company NHPOR Holdings Limited together with all entities controlled by the parent company (its subsidiaries).

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

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

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Turnover comprises the fair value of the consideration received or receivable for the provision of services. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the group.

 

Turnover arising for the supply, administration/funding from placement of temporary staff is recognised over the period that the staff are provided. Where the group is acting as principal, turnover presents the amounts billed for the services of temporary staff including the salary of their staff. Accrued revenue presents amounts of services provided in the current period to be invoiced in the future.

 

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.7
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
20% on cost
Computers
20% on cost
Motor vehicles
25% on cost
NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.8
Fixed asset investments

Investments in subsidiaries are measured at cost less impairment.

 

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

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

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.12
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.13
Taxation

The tax expense represents the sum of the tax currently payable.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases

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

 

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

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

 

2
Turnover
2024
2023
£
£
Turnover analysed by class of business
Provision of services
38,030,177
35,286,576
NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Turnover
(Continued)
- 20 -
2024
2023
£
£
Turnover analysed by geographical market
UK
38,030,177
35,286,576
3
Operating profit/(loss)
2024
2023
£
£
Operating profit/(loss) for the year is stated after charging:
Depreciation of owned tangible fixed assets
38,802
22,778
Amortisation of intangible assets
50,640
50,640
Operating lease charges
19,405
17,464
4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
18,000
18,000
5
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
2024
2023
Number
Number
Admin & support
12
12
Other departments
-
3
Total
12
15
NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 21 -

Their aggregate remuneration comprised:

Group
2024
2023
£
£
Wages and salaries
405,697
486,990
Social security costs
38,017
44,626
Pension costs
17,800
45,846
Other employee expenses
11,611
6,789
473,125
584,251
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services paid via subsidiaries
156,520
196,520
7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
15,882
9,228

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
44,821
(24,058)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
11,205
(4,571)
Tax effect of expenses that are not deductible in determining taxable profit
23,049
4,177
Other non-reversing timing differences
348
9,622
Tax at marginal rate
(2,639)
-
0
Capital Allowances
(16,081)
-
0
Taxation charge
15,882
9,228
NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
8
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
24,000
-
9
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
506,513
Amortisation and impairment
At 1 January 2024
227,891
Amortisation charged for the year
50,640
At 31 December 2024
278,531
Carrying amount
At 31 December 2024
227,982
At 31 December 2023
278,622
10
Tangible fixed assets
Group
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
59,900
57,755
-
0
117,655
Additions
-
0
43,028
170,559
213,587
At 31 December 2024
59,900
100,783
170,559
331,242
Depreciation and impairment
At 1 January 2024
26,256
40,272
-
0
66,528
Depreciation charged in the year
11,941
11,851
15,010
38,802
At 31 December 2024
38,197
52,123
15,010
105,330
Carrying amount
At 31 December 2024
21,703
48,660
155,549
225,912
At 31 December 2023
33,644
17,483
-
0
51,127

The net book value of tangible fixed assets includes £155,549 (2023 - £0) in respect of assets held under hire purchase contracts.

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
711,445
711,445
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
711,445
Carrying amount
At 31 December 2024
711,445
At 31 December 2023
711,445
12
Subsidiaries

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

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
New Millennia Group Limited
United Kingdom
Ordinary
100.00
-
New Millennia Payroll Services Limited
United Kingdom
Ordinary
0
100.00
New Millennia Trading Limited
United Kingdom
Ordinary
0
100.00
New Millennia Factoring Services Limited
United Kingdom
Ordinary
0
100.00
CIS Payroll Solutions Limited
United Kingdom
Ordinary
0
100.00

The registered office address of each subsidiary is the same as the group.

13
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,195,888
4,129,342
-
0
-
0
Other debtors
34,270
7,000
-
0
-
0
Prepayments and accrued income
249,932
258,002
-
0
-
0
5,480,090
4,394,344
-
-

 

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
14
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Loans and borrowings
2,869,321
2,314,725
-
0
-
0
Trade creditors
254,699
163,837
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
711,445
711,445
Corporation tax payable
19,329
25,911
-
0
-
0
Other taxation and social security
433,010
676,414
-
-
Other creditors
1,400,525
938,494
-
0
-
0
Accruals and deferred income
373,227
262,665
-
0
-
0
5,350,111
4,382,046
711,445
711,445
15
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
16
130,340
-
0
-
0
-
0
16
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
15,299
-
0
-
0
-
0
In two to five years
115,041
-
0
-
0
-
0
130,340
-
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

17
Loans and borrowings

The factoring account held at the year end has a balance of £2,869,321 (2023 - £2,314,725).

 

Security on the factoring account is held by a charge on the book debts of the group.

 

NHPOR HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
18
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
100 of £1 each
100
100
100
100
19
Related party transactions
Transactions with related parties

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

During the year the group entered transactions for fees of £141,188 (2023 - £120,140) with a company that has a common control. At the year end £12,092 (2023 - £8,227) was outstanding to the related party.

 

During the year the group entered transactions for fees of £9,018,910 (2023 - £4,854,189) with a company that has a common control. At the year end £606,063 (2023 - £328,159) was outstanding to the related party.

 

20
Parent and ultimate parent undertaking

The group is controlled by the directors by virtue of their 100% shareholding.

21
Analysis of changes in net funds/(debt) - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
140,990
(106,547)
34,443
Obligations under finance leases
-
(130,340)
(130,340)
140,990
(236,887)
(95,897)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr N HynesMr P O'RourkeMr N HynesMr P ORourkefalse11940197bus:Consolidated2024-01-012024-12-31119401972024-01-012024-12-3111940197bus:Director12024-01-012024-12-3111940197bus:Consolidated2024-12-31119401972024-12-3111940197bus:Consolidated2023-01-012023-12-31119401972023-01-012023-12-3111940197core:Goodwillbus:Consolidated2024-12-3111940197core:Goodwillbus:Consolidated2023-12-3111940197bus:Consolidated2023-12-3111940197core:FurnitureFittingsbus:Consolidated2024-12-3111940197core:ComputerEquipmentbus:Consolidated2024-12-3111940197core:MotorVehiclesbus:Consolidated2024-12-3111940197core:FurnitureFittingsbus:Consolidated2023-12-3111940197core:ComputerEquipmentbus:Consolidated2023-12-3111940197core:MotorVehiclesbus:Consolidated2023-12-31119401972023-12-3111940197core:ShareCapitalbus:Consolidated2024-12-3111940197core:ShareCapitalbus:Consolidated2023-12-3111940197core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3111940197core:ShareCapital2024-12-3111940197core:ShareCapital2023-12-3111940197core:ShareCapitalbus:Consolidated2022-12-31119401972022-12-3111940197core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111940197core:ShareCapital2022-12-3111940197core:RetainedEarningsAccumulatedLosses2022-12-3111940197core:RetainedEarningsAccumulatedLosses2023-12-3111940197core:RetainedEarningsAccumulatedLosses2024-12-3111940197bus:Consolidated2022-12-3111940197core:Goodwill2024-01-012024-12-3111940197core:FurnitureFittings2024-01-012024-12-3111940197core:ComputerEquipment2024-01-012024-12-3111940197core:MotorVehicles2024-01-012024-12-3111940197core:UKTaxbus:Consolidated2024-01-012024-12-3111940197core:UKTaxbus:Consolidated2023-01-012023-12-3111940197bus:Consolidated12024-01-012024-12-3111940197bus:Consolidated12023-01-012023-12-3111940197bus:Consolidated22024-01-012024-12-3111940197bus:Consolidated22023-01-012023-12-3111940197core:Goodwillbus:Consolidated2023-12-3111940197core:Goodwillbus:Consolidated2024-01-012024-12-3111940197core:FurnitureFittingsbus:Consolidated2023-12-3111940197core:ComputerEquipmentbus:Consolidated2023-12-3111940197core:MotorVehiclesbus:Consolidated2023-12-3111940197bus:Consolidated2023-12-3111940197core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3111940197core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3111940197core:MotorVehiclesbus:Consolidated2024-01-012024-12-3111940197core:Subsidiary12024-01-012024-12-3111940197core:Subsidiary22024-01-012024-12-3111940197core:Subsidiary32024-01-012024-12-3111940197core:Subsidiary42024-01-012024-12-3111940197core:Subsidiary52024-01-012024-12-3111940197core:Subsidiary112024-01-012024-12-3111940197core:Subsidiary222024-01-012024-12-3111940197core:Subsidiary332024-01-012024-12-3111940197core:Subsidiary442024-01-012024-12-3111940197core:Subsidiary552024-01-012024-12-3111940197core:CurrentFinancialInstruments2024-12-3111940197core:CurrentFinancialInstruments2023-12-3111940197core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3111940197core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3111940197core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111940197core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3111940197core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111940197core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111940197core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3111940197core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3111940197core:Non-currentFinancialInstruments2024-12-3111940197core:Non-currentFinancialInstruments2023-12-3111940197core:WithinOneYearbus:Consolidated2024-12-3111940197core:WithinOneYearbus:Consolidated2023-12-3111940197core:WithinOneYear2024-12-3111940197core:WithinOneYear2023-12-3111940197core:BetweenTwoFiveYearsbus:Consolidated2024-12-3111940197core:BetweenTwoFiveYearsbus:Consolidated2023-12-3111940197core:BetweenTwoFiveYears2024-12-3111940197core:BetweenTwoFiveYears2023-12-3111940197bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111940197bus:FRS1022024-01-012024-12-3111940197bus:Audited2024-01-012024-12-3111940197bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3111940197bus:Director22024-01-012024-12-3111940197bus:Director32024-01-012024-12-3111940197bus:Director42024-01-012024-12-3111940197bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP