Company registration number 01302655 (England and Wales)
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
COMPANY INFORMATION
Directors
J Charlesworth
N Mangham
Company number
01302655
Registered office
Denaby Lane Industrial Estate
Old Denaby
Doncaster
DN12 4JJ
Auditor
Hart Shaw LLP
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Independent auditor's report
3 - 5
Statement of income and retained earnings
6
Balance sheet
7
Statement of cash flows
8
Notes to the financial statements
9 - 24
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair Review of the Business, Development and Performance
2024 has provided a solid break-even financial performance this is despite one major contract under-performing due to factors outside of the company’s control. The main focus of the management team continues to be the innovation and development of our core products and systems. We continue to invest in our employees, infrastructure and training, which is key to the future of the business.
Principal risks and uncertainties
The Directors consider that the principal business risks that the company faces are:-
Sales and Profit Risk – the company operates in a competitive market place and is exposed to risks associated with subcontractors that are looking to secure major new work. We continue to invest in the development of Europe’s newest and most advanced concrete barrier system, fully owned and solely operated by the Company.
Debt Risk – the company does not have an especially broad customer base but the risk of losing any single customer is mitigated to a certain extent by the prominent profiles and financial strength of the majority of the organisations it contracts with. On top of this the company is predominantly paid through the Highways England Project Bank account system, where project funds are held in Trust and paid to the sub-contractors. Thus guaranteeing payments and thus mitigates the risk of main contractor insolvency.
Key performance indicators
The key performance indicators of the company for the period ended 30 December 2024 are:-
Turnover is £13,387,044 (2023 - £11,366,383)
Gross profit is £2,826,524 (2023 - £3,438,468)
The gross profit percentage is 21% (2023 - 30%).
Net profit before tax is £15,196 (2023 - £542,062)
The bank overdraft is £1,301,885 (2023 - £1,427,439)
Net current liabilities is £1,081,562 (2023 - £1,091,492
Net assets are £931,760 (2023 - £946,839)
N Mangham
Director
29 September 2025
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of construction contractors specialising in the installation of slipform concrete (namely concrete barrier, and insitu concrete drainage systems) solutions and extruded asphalt kerbing systems on to the road network.
Results and dividends
The results for the year are set out on page 6.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J Charlesworth
N Mangham
Auditor
The auditor, Hart Shaw LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
N Mangham
Director
29 September 2025
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
- 3 -
Opinion
We have audited the financial statements of Extrudakerb (Maltby Engineering) Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
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.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EXTRUDAKERB (MALTBY ENGINEERING) LIMITED (CONTINUED)
- 4 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 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 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:
At the planning stage we identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussion with the directors and other management, as required by auditing standards. The potential effect of any laws and regulation on the financial statements can vary considerably. There are laws and regulations that directly affect the financial statements (e.g. the Companies Act) as well as many other operational laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements. Owing to the size, nature and complexity of the organisation and the applicable laws and regulations to which it must adhere, the risk of material misstatement was deemed to be low, therefore the procedures performed by the audit team were limited to:
Communicating identified laws and regulations at planning throughout the audit team to remain alert to any indications of non-compliance throughout the audit.
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as non-compliance with laws and regulations.
Reviewing minutes of meetings of those charged with governance.
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EXTRUDAKERB (MALTBY ENGINEERING) LIMITED (CONTINUED)
- 5 -
We have assessed the overall susceptibility of the financial statements to material misstatement due to fraud. Management override is the most likely way in which fraud might present itself and as such is inherently high risk on any audit. Management override, which may cause there to be a material misstatement within the financial statements, may present itself in a number of ways, for example:
Override of internal controls (e.g. segregation of duties)
Entering into transactions outside the normal course of business, especially with related parties
Fraudulent revenue recognition, including fictitious sales and sales being recorded in the wrong period.
Presenting bias in accounting judgements and estimates, particularly ones that are key to the business.
In order to reduce the risk of material misstatement to an acceptable level, numerous audit procedures were performed including:
Enquiries of management as to whether they had any knowledge of any actual or suspected fraud
Review of material journal entries made throughout the year as well as those made to prepare the financial statements
Reviewing the underlying rationale behind transactions in order to assess whether they were outside the normal course of business.
Increased revenue substantive testing across all material income streams.
Assessing whether management’s judgements and estimates indicated potential bias, particularly those disclosed as key in note 2 to the financial statements that are more susceptible to management bias.
Review of legal fees and correspondence with solicitors and regulators.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected material misstatements in the financial statements, even though we have performed our audit in accordance with auditing standards. Furthermore, as with all audits, there is a higher risk of irregularities (especially those relating to fraud) being undetected, as these may involve the override of internal controls, collusion, intentional omissions and misrepresentations etc. We are not responsible for preventing non-compliance or fraud and therefore cannot be expected to detect all instances of such. Our audit was not designed to identify misstatements or other irregularities that would not be considered to be material to the financial statements. The further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
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.
Tim Dawson (Senior Statutory Auditor)
For and on behalf of Hart Shaw LLP, Statutory Auditor
Chartered Accountants
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
30 September 2025
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2024
2023
Notes
£
£
Turnover
3
13,387,044
11,366,383
Cost of sales
(10,560,520)
(7,927,915)
Gross profit
2,826,524
3,438,468
Administrative expenses
(2,443,554)
(2,569,118)
Operating profit
4
382,970
869,350
Interest receivable and similar income
7
471
Interest payable and similar expenses
8
(368,245)
(327,288)
Profit before taxation
15,196
542,062
Tax on profit
9
(30,275)
(135,400)
(Loss)/profit for the financial year
(15,079)
406,662
Retained earnings brought forward
928,837
522,175
Retained earnings carried forward
913,758
928,837
The profit and loss account has been prepared on the basis that all operations are continuing operations.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 7 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
10
180,283
249,934
Tangible assets
11
1,974,429
2,319,697
Investments
12
300,000
300,000
2,454,712
2,869,631
Current assets
Stocks
13
1,331,648
1,096,016
Debtors
14
2,456,034
1,432,568
Cash at bank and in hand
917
3,787,682
2,529,501
Creditors: amounts falling due within one year
15
(4,869,244)
(3,620,993)
Net current liabilities
(1,081,562)
(1,091,492)
Total assets less current liabilities
1,373,150
1,778,139
Creditors: amounts falling due after more than one year
16
(403,190)
(831,300)
Provisions for liabilities
Deferred tax liability
19
38,200
(38,200)
-
Net assets
931,760
946,839
Capital and reserves
Called up share capital
21
18,002
18,002
Profit and loss reserves
913,758
928,837
Total equity
931,760
946,839
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
N Mangham
Director
Company registration number 01302655 (England and Wales)
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,006,473
630,555
Interest paid
(368,245)
(327,288)
Income taxes refunded
31,720
13,814
Net cash inflow from operating activities
669,948
317,081
Investing activities
Purchase of intangible assets
(11,725)
Purchase of tangible fixed assets
(41,635)
Proceeds from disposal of tangible fixed assets
19,501
50,750
Loans issued
(184,355)
(155,426)
Repayment of loans
102,581
Proceeds from loans
180,719
Interest received
471
Net cash (used in)/generated from investing activities
(164,383)
125,264
Financing activities
Proceeds from borrowings
100,000
Repayment of borrowings
(143,077)
(286,758)
Proceeds from refinancing tangible fixed assets
720,000
Payment of finance leases obligations
(337,851)
(501,826)
Net cash used in financing activities
(380,928)
(68,584)
Net increase in cash and cash equivalents
124,637
373,761
Cash and cash equivalents at beginning of year
(1,426,522)
(1,800,283)
Cash and cash equivalents at end of year
(1,301,885)
(1,426,522)
Relating to:
Cash at bank and in hand
917
Bank overdrafts included in creditors payable within one year
(1,301,885)
(1,427,439)
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
1
Accounting policies
Company information
Extrudakerb (Maltby Engineering) Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is Denaby Lane Industrial Estate, Old Denaby, Doncaster, DN12 4JJ.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
To arrive at this expectation the directors have considered future expected cashflows of the business. Factoring in a future pipeline of work that is both secured and expected to be secured in the coming months and years to estimate cash inflows. Cash outflows have been estimated based on outflows for contract expenditure, payroll costs, overheads and servicing finance. The directors have placed reliance on the continued support of finance used in the working capital cycle to manager cashflows.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the surveys of work performed.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 10 -
1.4
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.5
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 & licences
20% straight line
Development costs
20% straight line
1.6
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:
Leasehold improvements
2.5% straight line
Plant and equipment
15 - 25% reducing balance and 10 - 33% straight line
Fixtures and fittings
2.5 - 50% straight line
Computers
10 - 50% straight line
Motor vehicles
15 - 25% reducing balance and 15 - 30% 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.
1.7
Fixed asset investments
Interests in subsidiaries, associates, jointly controlled entities and other non publicly traded entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
1.8
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.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.9
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.
Cost is calculated using the first in first out method.
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.
1.10
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the surveys of work performed.
1.11
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.
1.12
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the 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.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.13
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.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.15
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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.18
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.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
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.
Critical judgements/estimations
The following judgements/estimates have had the most significant effect on amounts recognised in the financial statements.
Un-invoiced work
The company has profit making construction contracts which were in progress at the year end, for which work had been completed but not yet invoiced. The company has included revenue for which it is entitled to on these contracts to ensure sufficient revenue has been recognised in accordance with the stage of completion method, revenue calculation is aided with the use of a professional quantity surveyor. At the year end, income for work carried out but yet to be agreed and invoiced is included as the trade debtors of the company.
3
Turnover and other revenue
Turnover is derived from the rendering of services under construction contracts in the UK market.
2024
2023
£
£
Other revenue
Interest income
471
-
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
10,500
8,500
Depreciation of tangible fixed assets
339,889
445,333
Profit on disposal of tangible fixed assets
(14,122)
(36,811)
Amortisation of intangible assets
69,651
68,289
Operating lease charges
65,000
65,000
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Site operatives
34
36
Fabrication, stores and fitting
11
11
Management & administration
20
21
Total
65
68
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,488,503
3,106,507
Social security costs
382,559
334,833
Pension costs
99,810
108,572
3,970,872
3,549,912
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
523,459
492,586
Company pension contributions to defined contribution schemes
7,047
7,047
530,506
499,633
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
417,684
401,498
Company pension contributions to defined contribution schemes
3,524
3,524
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
471
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
192,708
118,044
Other interest on financial liabilities
88,640
106,866
281,348
224,910
Other finance costs:
Interest on finance leases and hire purchase contracts
85,533
102,378
Other interest
1,364
368,245
327,288
9
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(54,525)
Deferred tax
Origination and reversal of timing differences
84,800
135,400
Total tax charge
30,275
135,400
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 18 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
15,196
542,062
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
3,799
127,385
Tax effect of expenses that are not deductible in determining taxable profit
16,486
12,843
Permanent capital allowances in excess of depreciation
(228)
Depreciation on assets not qualifying for tax allowances
2,394
2,251
Research and development tax credit
(20,057)
Deferred tax adjustments in respect of prior years
7,596
13,206
Taxation charge for the year
30,275
135,400
10
Intangible fixed assets
Patents & licences
Development costs
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
20,000
350,055
370,055
Amortisation and impairment
At 1 January 2024
20,000
100,121
120,121
Amortisation charged for the year
69,651
69,651
At 31 December 2024
20,000
169,772
189,772
Carrying amount
At 31 December 2024
180,283
180,283
At 31 December 2023
249,934
249,934
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
253,104
4,920,606
364,174
164,635
2,674,449
8,376,968
Disposals
(60,200)
(60,200)
At 31 December 2024
253,104
4,920,606
364,174
164,635
2,614,249
8,316,768
Depreciation and impairment
At 1 January 2024
57,826
4,018,802
194,282
144,242
1,642,119
6,057,271
Depreciation charged in the year
6,328
130,110
13,231
4,646
185,574
339,889
Eliminated in respect of disposals
(54,821)
(54,821)
At 31 December 2024
64,154
4,148,912
207,513
148,888
1,772,872
6,342,339
Carrying amount
At 31 December 2024
188,950
771,694
156,661
15,747
841,377
1,974,429
At 31 December 2023
195,278
901,804
169,892
20,393
1,032,330
2,319,697
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and equipment
598,750
678,053
Motor vehicles
589,977
932,132
1,188,727
1,610,185
12
Fixed asset investments
2024
2023
£
£
Unlisted investments
300,000
300,000
13
Stocks
2024
2023
£
£
Raw materials and consumables
1,331,648
1,096,016
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,728,621
935,610
Corporation tax recoverable
130,546
68,326
Other debtors
468,990
244,962
Prepayments and accrued income
127,877
137,070
2,456,034
1,385,968
Deferred tax asset (note 19)
46,600
2,456,034
1,432,568
A loan included within other debtors of £305,425 is to be settled upon the triggering of a call option for shares in the company, this call option could be triggered within the next year so has been shown as a current debtor in line with it's legal form, the expectation is that it will be triggered in over 1 year.
15
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
17
1,301,885
1,427,439
Obligations under finance leases
18
254,883
262,726
Other borrowings
17
547,428
492,403
Trade creditors
2,046,889
890,611
Corporation tax
107,741
68,326
Other taxation and social security
404,980
159,060
Other creditors
96,440
248,173
Accruals and deferred income
108,998
72,255
4,869,244
3,620,993
16
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
351,893
681,901
Other borrowings
17
51,297
149,399
403,190
831,300
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
17
Loans and overdrafts
2024
2023
£
£
Bank overdrafts
1,301,885
1,427,439
Other loans
598,725
641,802
1,900,610
2,069,241
Payable within one year
1,849,313
1,919,842
Payable after one year
51,297
149,399
The bank overdraft is secured by a fixed and floating charge over all assets of the company and over a personally owned property, see note 22 for details.
Included in other loans is an amount of £349,326 (2023: £400,000) which is provided at an interest rate of 1.65% per month. This loan is secured over specific fixed assets held and is repayable on demand.
Included in other loans is an amount of £149,399 (2023: £241,802) which is provided at an interest rate of 6% per annum. The loan is secured with a £90,000 personal guarantee provided by the director and shareholder of the company as well as a debenture from the company over all assets and undertakings. The loan is being repaid in equal instalments commencing on 15 July 2021, with the final payment being due on 15 June 2026.
Included in other loans is an amount of £100,000 (2023: £nil) which was provided at a monthly interest rate of 2.5% per month. This loan is secured with a personal guarantee provided by the director and shareholder of the company and is repayable in full on 28 February 2025.
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
329,105
417,492
In two to five years
489,820
822,779
818,925
1,240,271
Less: future finance charges
(212,149)
(295,644)
606,776
944,627
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 2 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
336,900
-
-
(403,800)
Tax losses
298,700
-
-
450,400
635,600
-
-
46,600
Statutory database figures differ from the trial balance:
Deferred tax balances
38,200
-
-
46,600
Difference
597,400
-
-
-
2024
Movements in the year:
£
Asset at 1 January 2024
(46,600)
Charge to profit or loss
84,800
Liability at 31 December 2024
38,200
The deferred tax on tax losses set out above is expected to reverse within 2 to 5 years. The deferred tax on accelerated capital allowances is expected to reverse in line with the assets to which they relate.
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
99,810
108,572
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
18,002
18,002
18,002
18,002
The company has one class of ordinary shares which carry dividend and voting rights.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
22
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Payments for rental of premises
2024
2023
£
£
Other related parties
65,000
65,000
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due to related parties
£
£
Other related parties
2,100
8,350
No interest is charged on this balance.
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Other related parties
35,489
35,489
No interest is charged on this balance.
Other information
As described in note 17, one of the shareholders has given security in the form of the property that the company rents as security to the company's bank.
The same director has also given a personal guarantee of £90,000 as security for a loan.
EXTRUDAKERB (MALTBY ENGINEERING) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
23
Cash generated from operations
2024
2023
£
£
(Loss)/profit for the year after tax
(15,079)
406,662
Adjustments for:
Taxation charged
30,275
135,400
Finance costs
368,245
327,288
Investment income
(471)
Gain on disposal of tangible fixed assets
(14,122)
(36,811)
Amortisation and impairment of intangible assets
69,651
68,289
Depreciation and impairment of tangible fixed assets
339,889
445,333
Movements in working capital:
Increase in stocks
(235,632)
(161,271)
Increase in debtors
(823,491)
(323,574)
Increase/(decrease) in creditors
1,287,208
(230,761)
Cash generated from operations
1,006,473
630,555
24
Analysis of changes in net debt
2024
£
Opening net debt
Cash at bank and in hand
(1,426,522)
Borrowings excluding overdrafts
(641,802)
Lease liabilities
(944,627)
(3,012,951)
Changes in net debt arising from:
Cash flows of the entity
505,565
Closing net debt as analysed below
(2,507,386)
Closing net debt
Cash at bank and in hand
(1,301,885)
Borrowings excluding overdrafts
(598,725)
Lease liabilities
(606,776)
(2,507,386)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200J CharlesworthN Mangham013026552024-01-012024-12-3101302655bus:Director12024-01-012024-12-3101302655bus:Director22024-01-012024-12-3101302655bus:RegisteredOffice2024-01-012024-12-31013026552024-12-31013026552023-01-012023-12-3101302655core:RetainedEarningsAccumulatedLosses2023-12-3101302655core:RetainedEarningsAccumulatedLosses2022-12-3101302655core:ShareCapital2024-12-3101302655core:ShareCapital2023-12-3101302655core:RetainedEarningsAccumulatedLosses2024-12-3101302655core:RetainedEarningsAccumulatedLosses2023-12-31013026552023-12-3101302655core:ShareCapitalOrdinaryShareClass12024-12-3101302655core:ShareCapitalOrdinaryShareClass12023-12-3101302655core:IntangibleAssetsOtherThanGoodwill2024-12-3101302655core:IntangibleAssetsOtherThanGoodwill2023-12-3101302655core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3101302655core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3101302655core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3101302655core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3101302655core:LeaseholdImprovements2024-12-3101302655core:PlantMachinery2024-12-3101302655core:FurnitureFittings2024-12-3101302655core:ComputerEquipment2024-12-3101302655core:MotorVehicles2024-12-3101302655core:LeaseholdImprovements2023-12-3101302655core:PlantMachinery2023-12-3101302655core:FurnitureFittings2023-12-3101302655core:ComputerEquipment2023-12-3101302655core:MotorVehicles2023-12-310130265512024-01-012024-12-31013026552023-12-31013026552022-12-3101302655core:WithinOneYear2024-12-3101302655core:WithinOneYear2023-12-3101302655core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3101302655core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3101302655core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3101302655core:LeaseholdImprovements2024-01-012024-12-3101302655core:PlantMachinery2024-01-012024-12-3101302655core:FurnitureFittings2024-01-012024-12-3101302655core:ComputerEquipment2024-01-012024-12-3101302655core:MotorVehicles2024-01-012024-12-310130265512023-01-012023-12-3101302655core:UKTax2024-01-012024-12-3101302655core:UKTax2023-01-012023-12-3101302655core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3101302655core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3101302655core:LeaseholdImprovements2023-12-3101302655core:PlantMachinery2023-12-3101302655core:FurnitureFittings2023-12-3101302655core:ComputerEquipment2023-12-3101302655core:MotorVehicles2023-12-3101302655core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3101302655core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3101302655core:CurrentFinancialInstruments2024-12-3101302655core:CurrentFinancialInstruments2023-12-3101302655core:Non-currentFinancialInstruments2024-12-3101302655core:Non-currentFinancialInstruments2023-12-3101302655core:BetweenTwoFiveYears2024-12-3101302655core:BetweenTwoFiveYears2023-12-3101302655bus:OrdinaryShareClass12024-01-012024-12-3101302655bus:OrdinaryShareClass12024-12-3101302655bus:OrdinaryShareClass12023-12-3101302655bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101302655bus:FRS1022024-01-012024-12-3101302655bus:Audited2024-01-012024-12-3101302655bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP