Company registration number SC402211 (England and Wales)
HAKI ACCESS SOLUTIONS LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HAKI ACCESS SOLUTIONS LTD
CONTENTS
Page
Strategic report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 12
HAKI ACCESS SOLUTIONS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
PRINCIPAL ACTIVITIES
The principal activity of the company is the provision of labour and safe access equipment.
REVIEW OF THE BUSINESS
2024 seen HAKI Access Solutions Limited profitable after a few tumultuous years during the COVID period, resulting in a 57.14% growth in revenue from 2023. 2025 has gotten off to a slow start as projects are moved out or cancelled. The parent company will continue to provide financial support when required.
PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks to the business in its sector relates to uncertainty of projects going ahead. These are often seen to be subject to delays and sometimes cancelled which has a major impact on the revenue. HAKI products are used to perform hazardous operations where claims for product liability or personal injury may arise. HAKI Access Solutions Limited monitors and manages these risks through its normal business processes, taking out insurances and making accounting provisions as appropriate
KEY PERFORMANCE INDICATORS
The directors believe the main performance indicators are turnover, gross profit margin and EBITDA. Performance of the company is as follows:
Mr T Hilmarsson
Director
24 September 2025
HAKI ACCESS SOLUTIONS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
FIXED ASSETS
Intangible assets
4
28,120
28,414
Tangible assets
5
30,439
104,629
58,559
133,043
CURRENT ASSETS
Stocks
5,282
4,833
Debtors
6
554,522
381,019
Cash at bank and in hand
125,633
146,194
685,437
532,046
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
7
(404,116)
(1,660,709)
NET CURRENT ASSETS/(LIABILITIES)
281,321
(1,128,663)
TOTAL ASSETS LESS CURRENT LIABILITIES
339,880
(995,620)
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
8
(1,254,084)
-
PROVISIONS FOR LIABILITIES
(1,579)
-
NET LIABILITIES
(915,783)
(995,620)
CAPITAL AND RESERVES
Called up share capital
100
100
Profit and loss reserves
(915,883)
(995,720)
TOTAL EQUITY
(915,783)
(995,620)
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
HAKI ACCESS SOLUTIONS LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
Mr T Hilmarsson
Director
Company registration number SC402211 (England and Wales)
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
ACCOUNTING POLICIES
Company information
Haki Access Solutions Ltd is a private company limited by shares incorporated in England and Wales. The registered office is The Hub, Clashburn Close, Kinross Business Park, KINROSS, KY13 8GF.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared 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.
1.2
Going concern
The accounts have been prepared on the going concern basis. The accounts show that the company had net liabilities at the balance sheet date. The company has therefore had to consider the appropriateness of going concern basis.
The company has been able to finance its operations largely because of the support from group companies. Were this support not available, the company may not be able to continue to trade. The directors are confident that the company will be able to meet its obligations given this continued support. On the basis of the above, the directors consider its appropriateness to prepare the accounts on a going concern basis.
1.3
Turnover
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.
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 5 -
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Patents, trademarks & licences
10% straight line
1.5
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:
Plant and machinery
33% straight line
Training room
20-33% straight line
Office equipment
20-33% straight line
Motor vehicles
25-33% straight line
Hire equipment
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company 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.
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 6 -
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.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 7 -
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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 8 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
EMPLOYEES
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
12
11
4
INTANGIBLE FIXED ASSETS
Patents, trademarks & licences
£
Cost
At 1 January 2024
33,393
Additions
4,405
At 31 December 2024
37,798
Amortisation and impairment
At 1 January 2024
4,979
Amortisation charged for the year
4,699
At 31 December 2024
9,678
Carrying amount
At 31 December 2024
28,120
At 31 December 2023
28,414
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
5
TANGIBLE FIXED ASSETS
Plant and machinery
Training room
Office equipment
Motor vehicles
Hire equipment
Total
£
£
£
£
£
£
Cost
At 1 January 2024
32,439
8,497
22,512
31,547
315,342
410,337
Additions
5,725
333
8,118
14,176
Disposals
(81,516)
(81,516)
At 31 December 2024
38,164
8,497
22,845
31,547
241,944
342,997
Depreciation and impairment
At 1 January 2024
27,841
5,095
21,338
31,546
219,888
305,708
Depreciation charged in the year
2,187
1,394
1,103
57,370
62,054
Eliminated in respect of disposals
(55,204)
(55,204)
At 31 December 2024
30,028
6,489
22,441
31,546
222,054
312,558
Carrying amount
At 31 December 2024
8,136
2,008
404
1
19,890
30,439
At 31 December 2023
4,598
3,402
1,174
1
95,454
104,629
6
DEBTORS
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
381,695
159,938
Amounts owed by group undertakings
109,482
64,899
Other debtors
63,345
156,182
554,522
381,019
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
7
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024
2023
£
£
Bank loans and overdrafts
25
Trade creditors
81,435
65,882
Amounts owed to group undertakings
72,334
1,473,936
Corporation tax
53,069
Other taxation and social security
50,915
49,670
Other creditors
146,338
71,221
404,116
1,660,709
8
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024
2023
£
£
Other creditors
1,254,084
Include within other creditors is a £1,254,084 loan due from a group undertaking. This balance is interest free.
9
AUDIT REPORT INFORMATION
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Senior Statutory Auditor:
Simon Tee
Statutory Auditor:
Kilsby & Williams LLP
Date of audit report:
26 September 2025
10
OPERATING LEASE COMMITMENTS
HAKI ACCESS SOLUTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
OPERATING LEASE COMMITMENTS
(Continued)
- 12 -
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Total commitments
4,907
10,536
11
PARENT COMPANY
The immediate parent company is Turnbrock Limited, a company incorporated in the UK.
The parent undertaking of the largest and smallest group for which consolidated financial statements are prepared is HAKI Safety AB, a company incorporated in Sweden. Consolidated financial statements are available from Box 4241 203 12 Malmo, Sweden.
HAKI Safety AB is the company's ultimate parent undertaking and ultimate controlling party.
2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200The principal activity of the company is the provision of labour and safe access equipment.
Mrs K SmithMr T A SchullerMr G McCullochMr T HilmarssonSC4022112024-01-012024-12-31SC402211bus:Director42024-01-012024-12-31SC4022112024-12-31SC4022112023-12-31SC402211core:PatentsTrademarksLicencesConcessionsSimilar2024-12-31SC402211core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC402211core:PlantMachinery2024-12-31SC402211core:FurnitureFittings2024-12-31SC402211core:ComputerEquipment2024-12-31SC402211core:MotorVehicles2024-12-31SC402211core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-31SC402211core:PlantMachinery2023-12-31SC402211core:FurnitureFittings2023-12-31SC402211core:ComputerEquipment2023-12-31SC402211core:MotorVehicles2023-12-31SC402211core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC402211core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC402211core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC402211core:ShareCapital2024-12-31SC402211core:ShareCapital2023-12-31SC402211core:RetainedEarningsAccumulatedLosses2024-12-31SC402211core:RetainedEarningsAccumulatedLosses2023-12-31SC402211core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC402211core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-31SC402211core:PlantMachinery2024-01-012024-12-31SC402211core:FurnitureFittings2024-01-012024-12-31SC402211core:ComputerEquipment2024-01-012024-12-31SC402211core:MotorVehicles2024-01-012024-12-31SC402211core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-31SC4022112023-01-012023-12-31SC402211core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC402211core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC402211core:PlantMachinery2023-12-31SC402211core:FurnitureFittings2023-12-31SC402211core:ComputerEquipment2023-12-31SC402211core:MotorVehicles2023-12-31SC402211core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC4022112023-12-31SC402211core:CurrentFinancialInstruments2024-12-31SC402211core:CurrentFinancialInstruments2023-12-31SC402211core:WithinOneYear2024-12-31SC402211core:WithinOneYear2023-12-31SC402211core:Non-currentFinancialInstruments2024-12-31SC402211core:Non-currentFinancialInstruments2023-12-31SC402211bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC402211bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-31SC402211bus:FRS1022024-01-012024-12-31SC402211bus:Audited2024-01-012024-12-31SC402211bus:Director12024-01-012024-12-31SC402211bus:Director22024-01-012024-12-31SC402211bus:Director32024-01-012024-12-31SC402211bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP