152 true false false false true true false false false false false false true false false No description of principal activity 2024-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 74,898 115,149 20 20 20 890,000 515,000 375,000 375,000 890,000 401 401 401 79,799 32,916 6,625 106,090 1 100 100 xbrli:pure xbrli:shares iso4217:GBP NI632846 2024-01-01 2024-12-31 NI632846 2024-12-31 NI632846 2023-12-31 NI632846 2023-01-01 2023-12-31 NI632846 2023-12-31 NI632846 2022-12-31 NI632846 bus:Consolidated 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Subsidiary1 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Subsidiary2 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Subsidiary3 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Subsidiary4 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Subsidiary5 2024-01-01 2024-12-31 NI632846 core:PlantMachinery 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:PlantMachinery 2024-01-01 2024-12-31 NI632846 core:FurnitureFittings 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:FurnitureFittings 2024-01-01 2024-12-31 NI632846 core:MotorVehicles 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:MotorVehicles 2024-01-01 2024-12-31 NI632846 bus:RegisteredOffice 2024-01-01 2024-12-31 NI632846 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 NI632846 bus:Consolidated bus:OrdinaryShareClass1 2024-01-01 2024-12-31 NI632846 bus:LeadAgentIfApplicable 2024-01-01 2024-12-31 NI632846 bus:Consolidated bus:LeadAgentIfApplicable 2024-01-01 2024-12-31 NI632846 bus:Director1 2024-01-01 2024-12-31 NI632846 bus:Director2 2024-01-01 2024-12-31 NI632846 bus:Director3 2024-01-01 2024-12-31 NI632846 bus:Consolidated bus:Director1 2024-01-01 2024-12-31 NI632846 bus:Consolidated 2024-12-31 NI632846 bus:Director3 2024-12-31 NI632846 bus:Consolidated core:WithinOneYear 2024-12-31 NI632846 bus:Consolidated core:WithinOneYear 2023-12-31 NI632846 core:WithinOneYear 2024-12-31 NI632846 core:WithinOneYear 2023-12-31 NI632846 bus:Consolidated core:PlantMachinery 2023-12-31 NI632846 bus:Consolidated core:FurnitureFittings 2023-12-31 NI632846 bus:Consolidated core:MotorVehicles 2023-12-31 NI632846 bus:Consolidated 2023-12-31 NI632846 bus:Consolidated core:PlantMachinery 2024-12-31 NI632846 bus:Consolidated core:FurnitureFittings 2024-12-31 NI632846 bus:Consolidated core:MotorVehicles 2024-12-31 NI632846 bus:Consolidated core:DeferredTaxation 2024-01-01 2024-12-31 NI632846 bus:Consolidated 2023-01-01 2023-12-31 NI632846 bus:Consolidated 2023-12-31 NI632846 core:AfterOneYear bus:Consolidated 2024-12-31 NI632846 core:AfterOneYear bus:Consolidated 2023-12-31 NI632846 core:AfterOneYear 2024-12-31 NI632846 core:AfterOneYear 2023-12-31 NI632846 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 NI632846 bus:Consolidated core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2023-01-01 2023-12-31 NI632846 bus:Consolidated core:Non-controllingInterests 2023-01-01 2023-12-31 NI632846 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:Non-controllingInterests 2024-01-01 2024-12-31 NI632846 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 NI632846 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 NI632846 bus:Consolidated core:ShareCapital 2024-12-31 NI632846 bus:Consolidated core:ShareCapital 2023-12-31 NI632846 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2024-12-31 NI632846 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2023-12-31 NI632846 bus:Consolidated core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2024-12-31 NI632846 bus:Consolidated core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2023-12-31 NI632846 bus:Consolidated core:Non-controllingInterests 2024-12-31 NI632846 bus:Consolidated core:Non-controllingInterests 2023-12-31 NI632846 core:ShareCapital 2024-12-31 NI632846 core:ShareCapital 2023-12-31 NI632846 core:RetainedEarningsAccumulatedLosses 2024-12-31 NI632846 core:RetainedEarningsAccumulatedLosses 2023-12-31 NI632846 bus:Consolidated core:ShareCapital 2022-12-31 NI632846 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2022-12-31 NI632846 bus:Consolidated core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2022-12-31 NI632846 bus:Consolidated core:Non-controllingInterests 2022-12-31 NI632846 bus:Consolidated 2022-12-31 NI632846 core:ShareCapital 2022-12-31 NI632846 core:RetainedEarningsAccumulatedLosses 2022-12-31 NI632846 core:BetweenOneFiveYears bus:Consolidated 2024-12-31 NI632846 core:BetweenOneFiveYears bus:Consolidated 2023-12-31 NI632846 bus:Consolidated core:UKTax 2023-01-01 2023-12-31 NI632846 core:CostValuation core:Non-currentFinancialInstruments 2024-12-31 NI632846 core:Non-currentFinancialInstruments 2024-12-31 NI632846 core:Non-currentFinancialInstruments 2023-12-31 NI632846 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2024-12-31 NI632846 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2023-12-31 NI632846 bus:Consolidated core:PlantMachinery 2023-12-31 NI632846 bus:Consolidated core:FurnitureFittings 2023-12-31 NI632846 bus:Consolidated core:MotorVehicles 2023-12-31 NI632846 bus:Consolidated core:LeasedAssetsHeldAsLessee core:MotorVehicles 2024-12-31 NI632846 bus:Consolidated core:LeasedAssetsHeldAsLessee core:MotorVehicles 2023-12-31 NI632846 bus:Consolidated core:DeferredTaxation 2023-12-31 NI632846 bus:Consolidated core:DeferredTaxation 2024-12-31 NI632846 bus:Agent1 bus:Consolidated 2024-01-01 2024-12-31 NI632846 bus:Agent1 bus:Consolidated 2023-01-01 2023-12-31 NI632846 bus:Consolidated bus:Director1 2023-12-31 NI632846 bus:Consolidated bus:Director1 2024-12-31 NI632846 bus:Consolidated bus:Director1 2022-12-31 NI632846 bus:Consolidated bus:Director1 2023-12-31 NI632846 bus:Consolidated bus:Director1 2023-01-01 2023-12-31 NI632846 bus:Consolidated bus:HighestPaidDirector 2024-01-01 2024-12-31 NI632846 bus:Consolidated bus:HighestPaidDirector 2023-01-01 2023-12-31 NI632846 bus:SmallEntities 2024-01-01 2024-12-31 NI632846 bus:Audited 2024-01-01 2024-12-31 NI632846 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 NI632846 bus:FullAccounts 2024-01-01 2024-12-31 NI632846 bus:OrdinaryShareClass1 2024-12-31 NI632846 bus:Consolidated bus:OrdinaryShareClass1 2024-12-31 NI632846 bus:OrdinaryShareClass1 2023-12-31 NI632846 bus:Consolidated bus:OrdinaryShareClass1 2023-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE bus:Consolidated 2023-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE bus:Consolidated 2024-01-01 2024-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE bus:Consolidated 2024-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE 2023-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE 2024-01-01 2024-12-31 NI632846 core:InvestmentPropertyIncludedWithinPPE 2024-12-31 NI632846 1 bus:Consolidated 2024-01-01 2024-12-31
COMPANY REGISTRATION NUMBER: NI632846
Parr Group Limited
Financial Statements
31 December 2024
Parr Group Limited
Financial Statements
Year ended 31 December 2024
Contents
Page
Strategic report
1
Directors' report
4
Independent auditor's report to the members
6
Consolidated statement of comprehensive income
10
Consolidated statement of financial position
11
Company statement of financial position
12
Consolidated statement of changes in equity
13
Company statement of changes in equity
14
Consolidated statement of cash flows
15
Notes to the financial statements
16
Parr Group Limited
Strategic Report
Year ended 31 December 2024
Review of the Group's Business 2024 witnessed the continued transition of the group. Substantial management resource was invested throughout the latter part of the 2024 financial year (which has continued into 2025) to establish business processes and systems, and structures which are principally based around roles and responsibilities to effect greater monitoring and control. In 2024, all group companies progressed the five-year strategy to increase enterprise value, prioritising margin over pure revenue growth, and focusing on longer term recurring contracts, framework utilisation, proactive cross selling and technological efficiency. The strategy prioritises clients seeking total facilities management (TFM), those involved in PPP and PFI projects, those seeking fixed medium to long term contracts, and those involved in decarbonisation and net zero projects. Market engagement has focused on compiling early contract intelligence via relationships with project management contacts, developers and asset managers, and tendering followed up on a sector-specific basis. This has led to improvements with regard to opportunity identification and conversion. Consequently, the relevant group companies continued its significant progress within the healthcare, commercial offices and corporate real estate, education and aviation and commercial transport sectors. Industry visibility has been enhanced through participation in key industry events, and concerted effort with regard to digital marketing - persistent posts on LinkedIn, for example, are achieving above industry-average engagement.
Key Performance Indicators All group company directors and the ELT monitor financial and non-financial indicators, including periodic reviews of financial information, customer satisfaction and supplier relationship health. The financial statements which follow show operating profit after interest of £101,189 (2023: profit £128,826) and shareholders' funds of £1,830,813 (2023: £1,755,915). Results are in line with expectations. Development, Performance and Position of the Group By the end of the 2024 financial year, Parr FM Ltd was delivering services to 21 recognised 'blue-chip' clients. The development of stronger higher-margin relationships in greater numbers has enabled a leaner operational structure, and hence a reduction in the overall workforce of just shy of 20%. Healthcare was introduced as a client segment in 2023, and this year accounted for approximately 15% of revenue. Continued expansion within this sector has positioned it as a primary growth driver, with sales projected to represent 43% of total turnover by the close of 2025. Growth has also been realised through the extension of existing contracts and the successful acquisition of new, high-value work across other industry sectors. To meet increased demand and strengthen regional presence, a new office in the south of England was opened during the year and is now fully operational. A group-wide 'fit for purpose' review of operational systems and procedures was undertaken. This has resulted in the development of a detailed operational plan, with a focus on enhancing efficiency, improving process alignment with regulatory and industry standards, and supporting scalable growth. In parallel, workforce development initiatives have been reviewed and reinforced to ensure staff remain technically proficient and compliance conscious. These measures, taken collectively, demonstrate each group' company's strategic focus on operational resilience and long-term market positioning.
Principal Risks and Uncertainties The directors and ELT continue to monitor principal risks and uncertainties, not least: Business performance risk Business performance risk remains elevated given challenging market conditions, input cost inflation in materials and labour, and customer risk, with macro-political uncertainty following ongoing US macro-economic interventions and the ongoing war in Ukraine adding to this backdrop. Financial risk management Each group company's financial risk management centres on everyday instruments-cash, trade debtors and creditors, and balances with related undertakings-used to manage working capital and reinvestment in support of long-term viability; group company does not use derivatives to minimise exposure to interest rates or foreign exchange. Generally, the group's operations expose it to a variety of financial risks that includes liquidity risk, interest rate risk, credit risk and foreign currency risk. The directors and ELT review and agree policies for managing each of these risks, which are summarised below:
Liquidity and Cash flow risk Liquidity and cash flow are closely managed, with funding monitored and relationships maintained with funders to ensure adequate facilities for growth. Interest rate risk Interest-rate exposure is monitored by the directors, who will consider hedging if appropriate as funding levels increase. Credit risk Credit risk is mitigated through robust credit control, credit insurance where available, regular debtor reviews and provisioning for bad or doubtful debts as required. Foreign exchange risk While each group company trades predominantly in sterling, it has receipts and payments in other currencies-principally euro-and seeks to balance these flows; as the business grows, forward buying and selling may be used where appropriate, and there were no such instruments in place at the financial year end.
Group strategy and Future developments The group's strategic direction is underpinned by the establishment of the aforementioned ELT, operating under defined terms of reference. Supported by continued investment in talent, systems, and technology, their aim is to: - increase the proportion of longer term contracts which in turn will result in improved financial visibility; - continue the group's expansion into the lucrative healthcare sector; and - broaden the group's geographic footprint. Operational improvements include the implementation of a new accounting system, which integrates seamlessly with the group's CAFM platform. This will help to streamline what is currently senior-resource heavy financial control and reporting, and to introduce a suite of new KPIs, in turn promoting accountability and more informed decision-making. Supply chain strategy underpins delivery and growth - the group will focus on supplier consolidation, enhanced contractual controls, and improved data-driven decision-making. Client engagement will be enhanced by the designation of dedicated account managers, a job role which was identified as a priority when the revised organisational structure was devised and introduced. Marketing and industry visibility will increase through conference participation, national recognition awards, and strengthened digital marketing. Commercial focus will remain on high-margin work, recurring revenue streams and cross-selling opportunities within existing accounts. The group will continue to innovate and disrupt, research and pilot. Our integrated strategy, combining portfolio optimisation, operational strengthening, and targeted growth supports the directors and ELT's commitment to long-term value creation and sustainable performance.
This report was approved by the board of directors on 26 September 2025 and signed on behalf of the board by:
Mr S Parr
Mr C Upritchard
Director
Director
Miss J McIntyre
Director
Registered office:
Suites 3 & 4
Fortwilliam House
Edgewater Road
Belfast
Northern Ireland
BT3 9JQ
Parr Group Limited
Directors' Report
Year ended 31 December 2024
The directors present their report and the financial statements of the group for the year ended 31 December 2024 .
Directors
The directors who served the company during the year were as follows:
Mr S Parr
Mr C Upritchard
Miss J McIntyre
(Appointed 29 November 2024)
Dividends
The directors do not recommend the payment of a dividend.
Disclosure of information in the strategic report
The Group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the Group's strategic report information required by Sch. 7 to the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 (SI 2008/410) to be contained in the directors' report. It has done so in respect of future developments and financial risk management (credit risk, liquidity risk, foreign currency risk and cash flow risk).
Directors' responsibilities statement
The directors are responsible for preparing the strategic report, directors' 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 the company and 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 judgments and accounting estimates that are reasonable and prudent; - prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. Auditor
Each of the persons who is a director at the date of approval of this report confirms that:
- so far as they are aware, there is no relevant audit information of which the group and the company's auditor is unaware; and - they have taken all steps that they ought to have taken as a director to make themselves aware of any relevant audit information and to establish that the group and the company's auditor is aware of that information. The auditor is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.
This report was approved by the board of directors on 26 September 2025 and signed on behalf of the board by:
Mr S Parr
Mr C Upritchard
Director
Director
Miss J McIntyre
Director
Registered office:
Suites 3 & 4
Fortwilliam House
Edgewater Road
Belfast
Northern Ireland
BT3 9JQ
Parr Group Limited
Independent Auditor's Report to the Members of Parr Group Limited
Year ended 31 December 2024
Opinion
We have audited the financial statements of Parr Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the consolidated statement of 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 the related notes, 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 FRS 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's 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; - 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 auditor's 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 or 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 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. 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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 strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
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 strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion: - adequate accounting records have not been kept 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 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 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.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows: - 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; - 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 - considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. To address the risk of fraud through management bias and override of controls, we: -performed analytical procedures to identify any unusual or unexpected relationships; and - assessed whether judgements and assumptions made in determining the accounting estimates set out in note 3 were indicative of potential bias. 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; and - enquiring of management as to actual and potential litigation and claims. 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 As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also: - Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. - Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the group's internal control. - Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. - Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group's or the parent company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the group or the parent company to cease to continue as a going concern. - Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. - Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. 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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
John Magee
(Senior Statutory Auditor)
For and on behalf of
Aubrey Campbell & Company
Chartered accountants & statutory auditor
631 Lisburn Road
Belfast
BT9 7GT
26 September 2025
Parr Group Limited
Consolidated Statement of Comprehensive Income
Year ended 31 December 2024
2024
2023
Note
£
£
Turnover
4
21,194,836
22,788,206
Cost of sales
14,884,782
16,746,106
-------------
-------------
Gross profit
6,310,054
6,042,100
Distribution costs
144,004
67,133
Administrative expenses
6,008,254
5,977,932
Other operating income
5
70,109
278,526
------------
------------
Operating profit
6
227,905
275,561
Interest payable and similar expenses
10
126,716
146,735
------------
------------
Profit before taxation
101,189
128,826
Tax on profit
11
26,291
13,677
---------
---------
Profit for the financial year and total comprehensive income
74,898
115,149
---------
---------
Profit for the financial year attributable to:
The owners of the parent company
42,657
104,844
Non-controlling interests
32,241
10,305
--------
---------
74,898
115,149
--------
---------
All the activities of the group are from continuing operations.
Parr Group Limited
Consolidated Statement of Financial Position
31 December 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
12
1,074,490
1,419,088
Current assets
Stocks
14
3,399,699
2,669,357
Debtors
15
5,138,786
6,560,852
Cash at bank and in hand
94,920
21,774
------------
------------
8,633,405
9,251,983
Creditors: amounts falling due within one year
17
7,156,826
8,004,806
------------
------------
Net current assets
1,476,579
1,247,177
------------
------------
Total assets less current liabilities
2,551,069
2,666,265
Creditors: amounts falling due after more than one year
18
614,166
830,551
Provisions
20
106,090
79,799
------------
------------
Net assets
1,830,813
1,755,915
------------
------------
Capital and reserves
Called up share capital
24
100
100
Profit and loss account
1,761,442
1,718,785
------------
------------
Equity attributable to the owners of the parent company
1,761,542
1,718,885
Non-controlling interests
69,271
37,030
------------
------------
1,830,813
1,755,915
------------
------------
These financial statements were approved by the board of directors and authorised for issue on 26 September 2025 , and are signed on behalf of the board by:
Mr S Parr
Mr C Upritchard
Director
Director
Miss J McIntyre
Director
Company registration number: NI632846
Parr Group Limited
Company Statement of Financial Position
31 December 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
12
375,000
890,000
Investments
13
401
401
---------
---------
375,401
890,401
Current assets
Debtors
15
335,555
277,199
Cash at bank and in hand
589
170
---------
---------
336,144
277,369
Creditors: amounts falling due within one year
17
218,671
614,830
---------
---------
Net current assets/(liabilities)
117,473
( 337,461)
---------
---------
Total assets less current liabilities
492,874
552,940
Creditors: amounts falling due after more than one year
18
41,538
79,541
---------
---------
Net assets
451,336
473,399
---------
---------
Capital and reserves
Called up share capital
24
100
100
Profit and loss account
451,236
473,299
---------
---------
Shareholders funds
451,336
473,399
---------
---------
The loss for the financial year of the parent company was £ 22,063 (2023: £ 1 ).
These financial statements were approved by the board of directors and authorised for issue on 26 September 2025 , and are signed on behalf of the board by:
Mr S Parr
Mr C Upritchard
Director
Director
Miss J McIntyre
Director
Company registration number: NI632846
Parr Group Limited
Consolidated Statement of Changes in Equity
Year ended 31 December 2024
Called up share capital
Profit and loss account
Equity attributable to the owners of the parent company
Non-controlling interests
Total
£
£
£
£
£
At 1 January 2023
100
1,613,941
1,614,041
26,725
1,640,766
Profit for the year
104,844
104,844
10,305
115,149
----
------------
------------
--------
------------
Total comprehensive income for the year
104,844
104,844
10,305
115,149
At 31 December 2023
100
1,718,785
1,718,885
37,030
1,755,915
Profit for the year
42,657
42,657
32,241
74,898
----
------------
------------
--------
------------
Total comprehensive income for the year
42,657
42,657
32,241
74,898
----
------------
------------
--------
------------
At 31 December 2024
100
1,761,442
1,761,542
69,271
1,830,813
----
------------
------------
--------
------------
Parr Group Limited
Company Statement of Changes in Equity
Year ended 31 December 2024
Called up share capital
Profit and loss account
Total
£
£
£
At 1 January 2023
100
473,300
473,400
Loss for the year
( 1)
( 1)
----
---------
---------
Total comprehensive income for the year
( 1)
( 1)
At 31 December 2023
100
473,299
473,399
Loss for the year
( 22,063)
( 22,063)
----
---------
---------
Total comprehensive income for the year
( 22,063)
( 22,063)
----
---------
---------
At 31 December 2024
100
451,236
451,336
----
---------
---------
Parr Group Limited
Consolidated Statement of Cash Flows
Year ended 31 December 2024
2024
2023
Note
£
£
Cash flows from operating activities
Profit for the financial year
74,898
115,149
Adjustments for:
Depreciation of tangible assets
141,178
88,700
Interest payable and similar expenses
126,716
146,735
Loss on disposal of tangible assets
97,360
36,769
Tax on loss
26,291
13,677
Accrued expenses
97,411
89,764
Changes in:
Stocks
( 730,342)
( 913,970)
Trade and other debtors
1,357,066
( 752,758)
Trade and other creditors
( 238,599)
1,089,654
------------
------------
Cash generated from operations
951,979
( 86,280)
Interest paid
( 126,716)
( 146,735)
Tax paid
( 18,470)
---------
---------
Net cash from/(used in) operating activities
825,263
( 251,485)
---------
---------
Cash flows from investing activities
Purchase of tangible assets
( 357,120)
( 370,222)
Proceeds from sale of tangible assets
463,180
( 2)
---------
---------
Net cash from/(used in) investing activities
106,060
( 370,224)
---------
---------
Cash flows from financing activities
Proceeds from borrowings
( 532,663)
( 296,598)
Proceeds from loans from participating interests
4,813
187
Payments of finance lease liabilities
172,818
283,629
---------
---------
Net cash used in financing activities
( 355,032)
( 12,782)
---------
---------
Net increase/(decrease) in cash and cash equivalents
576,291
( 634,491)
Cash and cash equivalents at beginning of year
(1,448,609)
(814,118)
------------
------------
Cash and cash equivalents at end of year
16
( 872,318)
( 1,448,609)
------------
------------
Parr Group Limited
Notes to the Financial Statements
Year ended 31 December 2024
1. General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is Suites 3 & 4, Fortwilliam House, Edgewater Road, Belfast, BT3 9JQ, Northern Ireland.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The Group returned pre-tax profits of £101,190 (2023: £128,826) from continuing operations and ended the period in a net assets position of £1,830,813 (2023: £1,755,915). The results reflect the concerted effort made by the group to take account of a £1.6M reduction in revenues by cutting direct costs. The group's ability to return profit justifies the determination shown by the leadership team in continuing to formally adapt and develop existing structures, processes and procedures and establishing any necessary new ones (such as the creation of the Executive Leadership Team (ELT)), and to assess the value of current engagements and carefully target more valuable, longer term relationships. Although there are some significant year on year variances within working capital categories, the overall net current asset position of the group has only marginally increased, from £1.25M in 2023 to £1.48M in 2024. Specifically, the ELT are conscious of the growing 'work in progress' balance, and have concentrated post year end on converting this, via invoicing and subsequent cash collection. It is also notable that the group's reliance on bank funding has somewhat reduced in terms of the group's various term loans and invoice discounting facility. Taking account of the above, in conjunction with apparent improvements in trading performance post year end, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The group, therefore, continues to adopt the going concern basis in preparing its financial statements.
Disclosure exemptions
The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(c) Disclosures in respect of financial instruments have not been presented.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.
Consolidation
The financial statements consolidate the financial statements of Parr Group Limited and all of its subsidiary undertakings.
The results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes.
The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.
Non-controlling interests
Minority interests in the net assets of consolidated subsidiaries are identified separately from the Group’s equity. Minority interests consist of the amount of those interests at the date of the original business combination and the minority’s share of changes in equity since the date of the combination.
The proportions of profit or loss and changes in equity allocated to the owners of the parent and to the minority interests are determined on the basis of existing ownership interests and do not reflect the possible exercise or conversion of options or convertible instruments.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Significant judgements The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as follows: Useful economic lives of tangible assets The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. Going concern In order to assess whether it is appropriate for the company to be reported as a going concern, the directors apply judgement, having undertaken appropriate enquiries and having considered the business activities and the company's principal risks and uncertainties. In arriving at this judgement there are a large number of assumptions and estimates involved. This includes management's expectations of revenue, EBITDA, timing and quantum of future capital expenditure and estimates and cost of future funding. Key sources of estimation uncertainty Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows: Provision for bad or doubtful debts The company has significant trade debtor balances from a large number of customers at any given point in time and further to that, significant debtor balances from related party entities. Consequently estimating the required provision for such debtors requires a regular review to identify those entities where events (either historical or current) give management an indication that future collectability may be uncertain. Construction contract revenue Recognised amounts of construction contract revenues and related receivables reflect management's best estimate of each contract's outcome and stage of completion. This includes the assessment of the profitability of ongoing construction contracts and the order backlog. For more complex contracts in particular, costs to complete and contract profitability are subject to estimation uncertainty .
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, 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.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery
-
20% reducing balance
Fixtures and fittings
-
20% reducing balance
Motor vehicles
-
20% reducing balance
Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Investment property
Investment property is property held by the group to earn rentals or for capital appreciation, or both.
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure.
Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss. Fair value is the amount for which an asset could be exchanged between knowledgeable, willing parties in an arm's length transaction.
Investments in associates
Investments in associates are accounted for using the equity method of accounting, whereby the investment is initially recognised at the transaction price and subsequently adjusted to reflect the group's share of the profit or loss, other comprehensive income and equity of the associate.
Investments in joint ventures
Investments in joint ventures are accounted for using the equity method of accounting, whereby the investment is initially recognised at the transaction price and subsequently adjusted to reflect the group's share of the profit or loss, other comprehensive income and equity of the joint venture.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units .
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Turnover
The whole of the turnover is attributable to its market in the United Kingdom and is derived from the principal activity of building, mechanical, civil engineering, demolition and electrical contracting.
Turnover attributable to the ROI market has not been disclosed separately from the UK market as this information is deemed seriously prejudicial to the interest of the group.
5. Other operating income
2024
2023
£
£
Other operating income
70,109
278,526
--------
---------
6. Operating (loss)/profit
Operating profit or loss is stated after charging/crediting:
2024
2023
£
£
Depreciation of tangible assets
141,178
88,700
Loss on disposal of tangible assets
97,360
36,769
Impairment of trade debtors
12,880
Foreign exchange differences
27,275
( 3,338)
---------
--------
7. Auditor's remuneration
2024
2023
£
£
Fees payable for the audit of the financial statements
43,250
34,050
--------
--------
8. Staff costs
The average number of persons employed by the group during the year, including the directors, amounted to:
2024
2023
No.
No.
Production staff
82
72
Distribution staff
3
3
Administrative staff
64
110
Management staff
3
3
----
----
152
188
----
----
The aggregate payroll costs incurred during the year, relating to the above, were:
2024
2023
£
£
Wages and salaries
6,302,001
7,107,764
Social security costs
603,765
674,731
Other pension costs
64,892
51,197
------------
------------
6,970,658
7,833,692
------------
------------
9. Directors' remuneration
The directors' aggregate remuneration in respect of qualifying services was:
2024
2023
£
£
Remuneration
339,346
389,586
---------
---------
Remuneration of the highest paid director in respect of qualifying services:
2024
2023
£
£
Aggregate remuneration
89,337
70,000
--------
--------
10. Interest payable and similar expenses
2024
2023
£
£
Interest on banks loans and overdrafts
55,423
100,358
Interest on obligations under finance leases and hire purchase contracts
37,092
22,023
Other interest payable and similar charges
34,201
24,354
---------
---------
126,716
146,735
---------
---------
11. Tax on loss
Major components of tax income
2024
2023
£
£
Current tax:
Adjustments in respect of prior periods
3,615
Deferred tax:
Origination and reversal of timing differences
26,291
10,062
--------
--------
Tax on loss
26,291
13,677
--------
--------
Reconciliation of tax expense
The tax assessed on the profit on ordinary activities for the year is higher than (2023: lower than) the standard rate of corporation tax in the UK of 25 % (2023: 23.40 %).
2024
2023
£
£
Profit on ordinary activities before taxation
101,189
128,826
---------
---------
Profit on ordinary activities by rate of tax
25,297
30,146
Adjustment to tax charge in respect of prior periods
3,615
Effect of expenses not deductible for tax purposes
40,076
25,483
Effect of capital allowances and depreciation
( 29,624)
( 45,162)
Utilisation of tax losses
( 16,302)
( 41,657)
Unused tax losses
18,240
41,252
Utilisation of tax losses from group companies
( 11,396)
---------
---------
Tax on loss
26,291
13,677
---------
---------
12. Tangible assets
Group
Plant and machinery
Fixtures and fittings
Motor vehicles
Investment Property
Total
£
£
£
£
£
Cost
At 1 January 2024
86,583
347,807
833,997
890,000
2,158,387
Additions
357,120
357,120
Disposals
( 123,910)
( 515,000)
( 638,910)
--------
---------
------------
---------
------------
At 31 December 2024
86,583
347,807
1,067,207
375,000
1,876,597
--------
---------
------------
---------
------------
Depreciation
At 1 January 2024
78,815
298,406
362,078
739,299
Charge for the year
1,553
9,880
129,745
141,178
Disposals
( 78,370)
( 78,370)
--------
---------
------------
---------
------------
At 31 December 2024
80,368
308,286
413,453
802,107
--------
---------
------------
---------
------------
Carrying amount
At 31 December 2024
6,215
39,521
653,754
375,000
1,074,490
--------
---------
------------
---------
------------
At 31 December 2023
7,768
49,401
471,919
890,000
1,419,088
--------
---------
------------
---------
------------
Company
Investment Property
£
Cost
At 1 January 2024
890,000
Disposals
( 515,000)
---------
At 31 December 2024
375,000
---------
Depreciation
At 1 January 2024 and 31 December 2024
---------
Carrying amount
At 31 December 2024
375,000
---------
At 31 December 2023
890,000
---------
The fair value of the investment properties has been arrived at on the basis of valuations performed in July and August 2022 by external valuers, who are not connected with the company. The valuation was made on an open market value basis .
Finance leases and hire purchase contracts
Included within the carrying value of tangible assets are the following amounts relating to assets held under finance leases or hire purchase agreements:
Group
Motor vehicles
£
At 31 December 2024
608,950
---------
At 31 December 2023
409,794
---------
The company has no tangible assets held under finance lease or hire purchase agreements.
13. Investments
The group has no investments.
Company
Shares in group undertakings
£
Cost
At 1 January 2024 and 31 December 2024
401
----
Impairment
At 1 January 2024 and 31 December 2024
----
Carrying amount
At 1 January 2024 and 31 December 2024
401
----
At 31 December 2023
401
----
Subsidiaries, associates and other investments
Details of the investments in which the parent company has an interest of 20% or more are as follows:
Class of share
Percentage of shares held
Subsidiary undertakings
SPE Contracts Limited
A and B Ordinary
97
Parr Facilities Management Limited
A Ordinary
70
Parr Projects Limited
Ordinary
75
Parr Renewables Limited
Ordinary
75
SPE Contracts Ireland Limited
Ordinary
100
The registered offices of SPE Contracts Limited, Parr Facilities Management Limited, Parr Projects Limited and Parr Renewables Limited is Suites 3 & 4, Fortwilliam House, Edgewater Road, Belfast, BT3 9JQ. The registered office of SPE Contracts Ireland Limited is Unit 2 Woodlawn Business Park, Dublin 9, Santry, Dublin, Ireland.
14. Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Work in progress
3,379,699
2,649,357
Finished goods and goods for resale
20,000
20,000
------------
------------
----
----
3,399,699
2,669,357
------------
------------
----
----
15. Debtors
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade debtors
4,485,821
5,955,343
Amounts owed by group undertakings
176,483
124,099
Amounts owed by undertakings in which the company has a participating interest
6,324
Prepayments and accrued income
110,545
178,807
Directors loan account
108,539
3,100
100
Other debtors
433,881
420,378
155,972
153,000
------------
------------
---------
---------
5,138,786
6,560,852
335,555
277,199
------------
------------
---------
---------
16. Cash and cash equivalents
Cash and cash equivalents comprise the following:
2024
2023
£
£
Cash at bank and in hand
94,920
21,774
Bank overdrafts
( 967,238)
( 1,470,383)
---------
------------
( 872,318)
( 1,448,609)
---------
------------
17. Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans and overdrafts
1,219,774
1,906,344
36,072
31,907
Trade creditors
3,118,503
3,968,673
Amounts owed to group undertakings
148,433
539,674
Amounts owed to undertakings in which the company has a participating interest
5,000
187
Accruals and deferred income
335,912
303,501
6,500
10,000
Corporation tax
46,098
46,098
24,765
24,765
Social security and other taxes
2,195,645
1,526,908
5,583
Obligations under finance leases and hire purchase contracts
147,857
101,526
Director loan accounts
6,366
Other creditors
88,037
145,203
2,901
2,901
------------
------------
---------
---------
7,156,826
8,004,806
218,671
614,830
------------
------------
---------
---------
A first and only all monies debenture in favour of the bank over all the borrower's assets and undertaking to incorporate a first and only legal charge over property situated at Unit 1, Tamar Commercial Centre, Chater Street, Belfast, BT4 1BL. An all monies composite guarantee in favour of the Bank from each of Parr Group Limited , Parr FM Limited and SPE Contracts Limited collateralised by first and only all monies debentures over the property, assets and undertaking of each company. A fixed charge over all that property situate at and known as Unit 10, Tamar Commercial Centre, Tamar Street, Belfast, BT4 1HR. A fixed charge over all that property situate at and known as 18 Smithfield lane, Worseley, Manchester, M28 0GP.
18. Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans and overdrafts
186,595
529,467
41,538
79,541
Obligations under finance leases and hire purchase contracts
427,571
301,084
---------
---------
--------
--------
614,166
830,551
41,538
79,541
---------
---------
--------
--------
19. Finance leases and hire purchase contracts
The total future minimum lease payments under finance leases and hire purchase contracts are as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Not later than 1 year
147,857
101,526
Later than 1 year and not later than 5 years
427,571
301,084
---------
---------
----
----
575,428
402,610
---------
---------
----
----
20. Provisions
Group
Deferred tax (note 21)
£
At 1 January 2024
79,799
Additions
32,916
Charge against provision
( 6,625)
---------
At 31 December 2024
106,090
---------
The company does not have any provisions.
21. Deferred tax
The deferred tax included in the statement of financial position is as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Included in provisions (note 20)
106,090
79,799
---------
--------
----
----
The deferred tax account consists of the tax effect of timing differences in respect of:
Group
Company
2024
2023
2024
2023
£
£
£
£
Accelerated capital allowances
106,090
79,799
---------
--------
----
----
22. Employee benefits
Defined contribution plans
The amount recognised in profit or loss as an expense in relation to defined contribution plans was £ 15,841 (2023: £ 15,799 ).
23. Financial instruments
The carrying amount for each category of financial instrument is as follows:
Financial assets that are debt instruments measured at amortised cost
Group
2024
2023
£
£
Financial assets that are debt instruments measured at amortised cost
4,919,702
6,447,045
------------
------------
Financial liabilities measured at amortised cost
Group
2024
2023
£
£
Financial liabilities measured at amortised cost
5,529,249
7,262,351
------------
------------
24. Called up share capital
Issued, called up and fully paid
2024
2023
No.
£
No.
£
Ordinary shares of £ 1 each
100
100
100
100
----
----
----
----
25. Analysis of changes in net debt
At 1 Jan 2024
Cash flows
At 31 Dec 2024
£
£
£
Cash at bank and in hand
21,774
73,146
94,920
Bank overdrafts
(1,470,383)
503,145
(967,238)
Debt due within one year
(544,040)
138,647
(405,393)
Debt due after one year
(830,551)
216,385
(614,166)
------------
---------
------------
( 2,823,200)
931,323
( 1,891,877)
------------
---------
------------
26. Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Not later than 1 year
311,760
311,760
Later than 1 year and not later than 5 years
311,760
---------
---------
----
----
311,760
623,520
---------
---------
----
----
27. Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company and its subsidiary undertakings:
2024
Balance brought forward
Advances/ (credits) to the directors
Amounts repaid
Balance outstanding
£
£
£
£
Mr S Parr
( 6,366)
114,905
108,539
-------
---------
----
---------
2023
Balance brought forward
Advances/ (credits) to the directors
Amounts repaid
Balance outstanding
£
£
£
£
Mr S Parr
82,974
90,660
( 180,000)
( 6,366)
--------
--------
---------
-------
Parr Group Limited
Notes to the Financial Statements (continued)
Year ended 31 December 2024
28. Related party transactions
Company
Co Parr Limited owes SPE Contracts Ltd £nil in the current year (2023: £6,324). During the year, SPE Contracts Ltd charged sales of £364,302 to this entity under common control of key management. Hargan Homes Ltd owes SPE Contracts Ltd £282,000(2023: £123,813). During the year, SPE Contracts Ltd charged sales of £1,439,537 to this entity under common control of key management (2023: £177,322). Parr Facilities Management Limited owes Hargan Homes Ltd £5,000 (2023: £5,000). Prometheus No. 1 Limited owed SPE Contracts Ltd £nil at the balance sheet date (2023: £40,000). During the year, SPE Contracts Ltd charged sales of £nil (2023:£105,612) to this entity under common control of key management. During the year Parr Projects Ltd charged sales of £73,000 to Prometheus No. 1 (2023: £nil). SPE Contracts Ltd charged sales of £nil during the year (2023: £200,000) to QStreet Assets Limited, an entity under common control of key management. All amounts are repayable on demand. Note that key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the company, either directly or indirectly. Compensation paid to key management personnel, which includes all employee benefits, in the period was £391,920 (2023: ££450,559).
29. Controlling party
The group was under the control of Mr S Parr during the current and prior periods.