IRIS Accounts Production v25.2.0.378 02071631 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. gunite and concrete repair contractors. true true true false true true false false false false false false false true false Ordinary 0 A 0 B 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh020716312023-12-31020716312024-12-31020716312024-01-012024-12-31020716312022-12-31020716312023-01-012023-12-31020716312023-12-3102071631ns15:EnglandWales2024-01-012024-12-3102071631ns14:PoundSterling2024-01-012024-12-3102071631ns10:Director12024-01-012024-12-3102071631ns10:Consolidated2024-12-3102071631ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3102071631ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3102071631ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3102071631ns10:Consolidatedns10:Audited2024-01-012024-12-3102071631ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102071631ns10:Consolidated2024-01-012024-12-3102071631ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3102071631ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-01-012024-12-3102071631ns10:FullAccounts2024-01-012024-12-3102071631ns5:Subsidiary12024-01-012024-12-3102071631ns5:Subsidiary22024-01-012024-12-3102071631ns5:Subsidiary32024-01-012024-12-3102071631ns5:Subsidiary42024-01-012024-12-3102071631ns5:Subsidiary52024-01-012024-12-3102071631ns10:OrdinaryShareClass12024-01-012024-12-3102071631ns10:OrdinaryShareClass22024-01-012024-12-3102071631ns10:OrdinaryShareClass32024-01-012024-12-3102071631ns10:Director22024-01-012024-12-3102071631ns10:Director32024-01-012024-12-3102071631ns10:RegisteredOffice2024-01-012024-12-3102071631ns10:Consolidated2023-01-012023-12-3102071631ns5:CurrentFinancialInstruments2024-12-3102071631ns5:CurrentFinancialInstruments2023-12-3102071631ns5:ShareCapital2024-12-3102071631ns5:ShareCapital2023-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2024-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2023-12-3102071631ns5:RetainedEarningsAccumulatedLosses2024-12-3102071631ns5:RetainedEarningsAccumulatedLosses2023-12-3102071631ns5:ShareCapital2022-12-3102071631ns5:RetainedEarningsAccumulatedLosses2022-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2022-12-3102071631ns5:ShareCapital2023-01-012023-12-3102071631ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2023-01-012023-12-3102071631ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2024-01-012024-12-3102071631ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-01-012024-12-3102071631ns5:PlantMachinery2024-01-012024-12-3102071631ns5:FurnitureFittings2024-01-012024-12-3102071631ns5:MotorVehicles2024-01-012024-12-3102071631ns5:ComputerEquipment2024-01-012024-12-3102071631ns5:LandBuildings2023-12-3102071631ns5:MotorVehicles2023-12-3102071631ns5:LandBuildings2024-01-012024-12-3102071631ns5:LandBuildings2024-12-3102071631ns5:MotorVehicles2024-12-3102071631ns5:LandBuildings2023-12-3102071631ns5:MotorVehicles2023-12-3102071631ns5:CostValuation2023-12-31020716311ns5:Subsidiary12024-01-012024-12-3102071631ns5:Subsidiary12024-12-3102071631ns5:Subsidiary12023-12-3102071631ns5:Subsidiary12023-01-012023-12-3102071631ns5:Subsidiary232024-01-012024-12-3102071631ns5:Subsidiary22024-12-3102071631ns5:Subsidiary22023-12-3102071631ns5:Subsidiary22023-01-012023-12-31020716315ns5:Subsidiary32024-01-012024-12-3102071631ns5:Subsidiary32024-12-3102071631ns5:Subsidiary32023-12-3102071631ns5:Subsidiary32023-01-012023-12-3102071631ns5:Subsidiary472024-01-012024-12-3102071631ns5:Subsidiary42024-12-3102071631ns5:Subsidiary42023-12-3102071631ns5:Subsidiary42023-01-012023-12-31020716319ns5:Subsidiary52024-01-012024-12-3102071631ns5:Subsidiary52024-12-3102071631ns5:Subsidiary52023-12-3102071631ns5:Subsidiary52023-01-012023-12-3102071631ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3102071631ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3102071631ns5:DeferredTaxation2023-12-3102071631ns5:DeferredTaxation2024-12-3102071631ns10:OrdinaryShareClass12024-12-3102071631ns10:OrdinaryShareClass22024-12-3102071631ns10:OrdinaryShareClass32024-12-3102071631ns5:FurtherSpecificReserve3ComponentTotalEquity2023-12-31
REGISTERED NUMBER: 02071631 (England and Wales)















GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

TECHCRETE LIMITED

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)






CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


TECHCRETE LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: J F Otter
Mrs F Otter
M F Otter





REGISTERED OFFICE: 409-411 Croydon Road
Beckenham
Kent
BR3 3PP





REGISTERED NUMBER: 02071631 (England and Wales)





AUDITORS: Edwards Chartered Accountants
Statutory Auditor
409-411 Croydon Road
Beckenham
Kent
BR3 3PP

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their strategic report of the company and the group for the year ended 31 December 2024.

REVIEW OF BUSINESS
The group trades as a concrete, brick repair and refurbishment business working within the UK construction trade and also holds investments. It has a separate fire door and fire protection division, again in the UK construction trade. 2024 was seen as a solid year for the group with turnover stabilising at £25.6m and with shareholders' funds increasing from £4.7m to £4.8m.

PRINCIPAL RISKS AND UNCERTAINTIES
As the market remains uncertain, some main contractors buy contracts at uneconomic rates which they then try to pass onto the sub-contractor. A system of pre-contract review prior to acceptance of this subcontract is in operation to try and avoid loss-making contracts.

All contracts are reviewed on a fortnightly basis with fiscal analysis on a monthly basis, including KPIs such as payment days and both labour and material costs as a percentage of revenue.

Late payment and underpayment remains a high risk. Again, constant review and procedures are in operation to try to avoid these debts. Review of the clients and main contractors has managed to minimise bad debts from insolvencies.

As a group dependant on local authority expenditure, changes in government direction and policy also have a direct effect.

BUSINESS ENVIRONMENT
The UK construction market is a highly competitive market which over the last year has made modest recovery in the refurbishment market with a stronger recovery in new-build and housing.

Main contractors are still tendering on a very economic basis. Pressure is on staffing and rates. Poaching of operatives has become noticeable and rates for the site operatives are increasing.

STRATEGY
2024 saw focus remain on overheads with reductions where possible. This has continued into 2025.

Focus has also been on site management to ensure quality of product, together with liaison and records. Quality and delivery has resulted in repeat business from respected clients. This together with records has resulted in better account control and percentage recovery.

FUTURE DEVELOPMENTS
Whilst there has been growth in the UK construction market, we are guarded as to whether this will continue.

Investment in the London property market is again high and will continue to flourish. Hotels, flats/apartments and offices are a market that we will focus on for fire protection. For concrete and brickwork, sales focus will be on existing clients by improving delivery, quality and liaison.

The group will continue to look at new ventures that may present opportunities for growth.

ON BEHALF OF THE BOARD:





J F Otter - Director


30 September 2025

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024.

DIVIDENDS
The group voted total dividends in the year of £65,504.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

J F Otter
Mrs F Otter
M F Otter

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 company and the group and of 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 judgements 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Edwards Chartered Accountants, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





J F Otter - Director


30 September 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
TECHCRETE LIMITED

Opinion
We have audited the financial statements of Techcrete Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, 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 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 group's and of the parent company 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; and
-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 Auditors' 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 and 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
TECHCRETE LIMITED


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 Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities set out on page three, 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 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
TECHCRETE LIMITED


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

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 can detect irregularities, including fraud is detailed below:

Our approach was as follows:

a) We obtained an understanding of the legal and regulatory frameworks that are applicable to the entity and determined that the most significant are those that relate to include the Companies Act 2006, and relevant tax legislation. In addition, we have considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty.

b) We communicated identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

c) We examined the company's regulatory and legal correspondence and discussed with management any known or suspected instances of fraud or non-compliance with laws and regulations.

d) We assessed the risks of material misstatement in respect of fraud as follows:

i) We considered the use of remuneration incentive schemes and performance targets for management and did not identify any additional fraud risks
ii) The audit team discussed whether there were any areas that were susceptible to misstatement as part of their fraud discussion.
iii) In addressing the risk of management override of controls, we tested the appropriateness of journal entries. We also challenged assumptions and judgements made by management in their significant accounting estimates and judgements.
iv) We incorporated an element of unpredictability in the selection of the nature, timing and extent of our audit procedures.

Based on the results of our risk assessment we designed our audit procedures to identify and to address material misstatements in relation to fraud, including:

Designing audit procedures to address, for example:
a) The possibility of fraudulent or corrupt payments made through third parties.
b) The risk of bribery and corruption.
c) The opportunity to segregate duties within the entity.

Based on the results of our risk assessment we designed our audit procedures to identify non-compliance with such laws and regulations identified above.

Using our general commercial and sector experience and through discussions with management, we identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements as well as those arising from management's own assessment of the risks that irregularities may occur either because of fraud or error.

The engagement partner considers the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations.


REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
TECHCRETE LIMITED

Under ISA 240 (UK) there is a presumed risk that revenue may be misstated due to the improper recognition of revenue. To address this risk, we obtained an understanding of the company's revenue recognition policies and compared these to the accounting standard, performed a walkthrough to confirm our understanding of the processes and controls through which the business initiates, records, processes and reports revenue transactions.

We tested a sample of revenue transactions to supporting evidence and tested, on a sample basis, revenue related balances in the balance sheet.

We considered the extent to which the audit was considered capable of detecting irregularities: There are inherent limitations in the audit procedures described above and 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. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentation, or through collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

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 a Report of the Auditors 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 Duggan (Senior Statutory Auditor)
for and on behalf of Edwards Chartered Accountants
Statutory Auditor
409-411 Croydon Road
Beckenham
Kent
BR3 3PP

30 September 2025

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

CONSOLIDATED
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

TURNOVER 25,363,119 25,399,689

Cost of sales 20,934,040 20,884,886
GROSS PROFIT 4,429,079 4,514,803

Administrative expenses 4,059,086 4,357,233
OPERATING PROFIT 4 369,993 157,570

Interest receivable and similar income 2,212 5,428
372,205 162,998

Interest payable and similar expenses 5 80,717 35,894
PROFIT BEFORE TAXATION 291,488 127,104

Tax on profit 6 140,296 40,599
PROFIT FOR THE FINANCIAL YEAR 151,192 86,505
Profit attributable to:
Owners of the parent 151,192 86,505

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

CONSOLIDATED
OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 151,192 86,505


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

151,192

86,505

Total comprehensive income attributable to:
Owners of the parent 151,192 86,505

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

CONSOLIDATED BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 3,700,470 3,801,854
Investments 10 19,400 19,400
3,719,870 3,821,254

CURRENT ASSETS
Stocks 11 2,232,191 2,404,049
Debtors 12 4,006,995 4,692,770
Cash at bank 333,112 -
6,572,298 7,096,819
CREDITORS
Amounts falling due within one year 13 5,310,187 5,983,281
NET CURRENT ASSETS 1,262,111 1,113,538
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,981,981

4,934,792

CREDITORS
Amounts falling due after more than one
year

14

(170,261

)

(206,820

)

PROVISIONS FOR LIABILITIES 17 (40,697 ) (42,637 )
NET ASSETS 4,771,023 4,685,335

CAPITAL AND RESERVES
Called up share capital 18 196 196
Fair value reserve 19 118,697 118,697
Retained earnings 19 4,652,130 4,566,442
SHAREHOLDERS' FUNDS 4,771,023 4,685,335

The financial statements were approved by the Board of Directors and authorised for issue on 30 September 2025 and were signed on its behalf by:





J F Otter - Director


TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

COMPANY BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 3,449,000 3,495,124
Investments 10 19,602 19,602
3,468,602 3,514,726

CURRENT ASSETS
Debtors 12 10 96
Cash at bank 14,638 10,613
14,648 10,709
CREDITORS
Amounts falling due within one year 13 3,337,226 3,351,062
NET CURRENT LIABILITIES (3,322,578 ) (3,340,353 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

146,024

174,373

PROVISIONS FOR LIABILITIES 17 22,552 23,739
NET ASSETS 123,472 150,634

CAPITAL AND RESERVES
Called up share capital 18 196 196
Fair value reserve 118,697 118,697
Retained earnings 4,579 31,741
SHAREHOLDERS' FUNDS 123,472 150,634

Company's profit for the financial year 38,342 7,633

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

The financial statements were approved by the Board of Directors and authorised for issue on 30 September 2025 and were signed on its behalf by:





J F Otter - Director


TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024

Called up Fair
share Retained value Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2023 187 4,545,441 118,697 4,664,325

Changes in equity
Issue of share capital 9 - - 9
Dividends - (65,504 ) - (65,504 )
Total comprehensive income - 86,505 - 86,505
Balance at 31 December 2023 196 4,566,442 118,697 4,685,335

Changes in equity
Dividends - (65,504 ) - (65,504 )
Total comprehensive income - 151,192 - 151,192
Balance at 31 December 2024 196 4,652,130 118,697 4,771,023

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024

Called up Fair
share Retained value Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2023 186 89,612 118,697 208,495

Changes in equity
Issue of share capital 10 - - 10
Dividends - (65,504 ) - (65,504 )
Total comprehensive income - 7,633 - 7,633
Balance at 31 December 2023 196 31,741 118,697 150,634

Changes in equity
Dividends - (65,504 ) - (65,504 )
Total comprehensive income - 38,342 - 38,342
Balance at 31 December 2024 196 4,579 118,697 123,472

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 122,333 175,207
Interest paid (55,178 ) (11,821 )
Interest element of hire purchase payments
paid

(25,539

)

(24,073

)
Tax paid (106,179 ) 140,191
Net cash from operating activities (64,563 ) 279,504

Cash flows from investing activities
Purchase of tangible fixed assets (87,067 ) (305,806 )
Sale of tangible fixed assets 72,619 -
Interest received 2,212 5,428
Net cash from investing activities (12,236 ) (300,378 )

Cash flows from financing activities
Capital repayments in year (36,559 ) 243,379
Share issue - 9
Equity dividends paid (65,504 ) (65,504 )
Net cash from financing activities (102,063 ) 177,884

(Decrease)/increase in cash and cash equivalents (178,862 ) 157,010
Cash and cash equivalents at beginning of
year

2

(84,932

)

(241,942

)

Cash and cash equivalents at end of year 2 (263,794 ) (84,932 )

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2024 2023
£    £   
Profit before taxation 291,488 127,104
Depreciation charges 130,835 80,396
Profit on disposal of fixed assets (15,004 ) -
Finance costs 80,717 35,894
Finance income (2,212 ) (5,428 )
485,824 237,966
Decrease/(increase) in stocks 171,859 (2,222,912 )
Decrease/(increase) in trade and other debtors 685,324 (358,715 )
(Decrease)/increase in trade and other creditors (1,220,674 ) 2,518,868
Cash generated from operations 122,333 175,207

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31/12/24 1/1/24
£    £   
Cash and cash equivalents 333,112 -
Bank overdrafts (596,906 ) (84,932 )
(263,794 ) (84,932 )
Year ended 31 December 2023
31/12/23 1/1/23
£    £   
Bank overdrafts (84,932 ) (241,942 )


3. ANALYSIS OF CHANGES IN NET DEBT

At 1/1/24 Cash flow At 31/12/24
£    £    £   
Net cash
Cash at bank - 333,112 333,112
Bank overdrafts (84,932 ) (511,974 ) (596,906 )
(84,932 ) (178,862 ) (263,794 )
Debt
Finance leases (243,379 ) 36,559 (206,820 )
(243,379 ) 36,559 (206,820 )
Total (328,311 ) (142,303 ) (470,614 )

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1. STATUTORY INFORMATION

Techcrete Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


Monetary amounts in the financial statements are rounded to the nearest pound.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

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

Significant judgements and estimates
In the application of the group's accounting policies, the directors are required to make judgments, estimates and assumptions about the carrying value 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.

Bad debt provision - Judgment has been required when deciding the likely recoverability of retentions. As at the balance sheet date, the bad debt provision against retentions was £732,565.

Tangible fixed assets - Depreciation charges are based upon a judgment made by management of the useful economic life of particular assets. The depreciation policies chosen are based upon management's experience and knowledge of the business, and can be seen in detail within the accounting policies and fixed assets notes.

Turnover
Turnover represents net invoiced sales of goods and services, excluding value added tax.

Revenue is recognised by reference to the level of completion of each contract at the balance sheet date.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - 2% on cost
Plant and machinery - 25% on reducing balance and 20% on cost
Fixtures and fittings - 25% on reducing balance and 20% on cost
Motor vehicles - 25% on reducing balance
Computer equipment - 25% on cost

Investment property is carried at fair value determined annually by the directors and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

2. ACCOUNTING POLICIES - continued

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost and are reviewed for any impairments in value.

Stocks
Profit on long-term contracts is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recording turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value which costs incurred to date bear to total expected costs of that contract. Revenues derived from variations on contracts are recognised only when the customer has accepted them. Full provision is made for losses on all contracts in the year in which they are first foreseen.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

3. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 1,565,216 2,287,078
Social security costs 7,106 7,797
Other pension costs 292,503 318,436
1,864,825 2,613,311

The average number of employees during the year was as follows:
2024 2023

Administrative and direct labour 98 103

2024 2023
£    £   
Directors' remuneration 254,437 374,437

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 190,500 310,500

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Hire of plant and machinery 874,256 958,112
Depreciation - owned assets 84,538 19,909
Depreciation - assets on hire purchase contracts 46,298 60,487
Profit on disposal of fixed assets (15,004 ) -
Auditor's remuneration 7,800 9,300
Auditor's remuneration for non audit work 27,499 18,912

5. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Other interest 55,060 11,821
Loan interest 118 -
Hire purchase 25,539 24,073
80,717 35,894

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 142,236 34,742

Deferred tax (1,940 ) 5,857
Tax on profit 140,296 40,599

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 291,488 127,104
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 23.520 %)

72,872

29,895

Effects of:
Expenses not deductible for tax purposes 47,974 97,195
Capital allowances in excess of depreciation - (56,356 )
Depreciation in excess of capital allowances 21,390 -
Research and development claim - (35,992 )
Movement in deferred tax (1,940 ) 5,857
Total tax charge 140,296 40,599

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


8. DIVIDENDS
2024 2023
£    £   
Ordinary shares of £1 each
Final 65,504 65,504

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST OR VALUATION
At 1 January 2024 3,495,000 34,900 62,981
Additions - 7,900 79,167
Disposals - - -
At 31 December 2024 3,495,000 42,800 142,148
DEPRECIATION
At 1 January 2024 - 18,210 40,700
Charge for year 46,000 7,768 15,244
Eliminated on disposal - - -
At 31 December 2024 46,000 25,978 55,944
NET BOOK VALUE
At 31 December 2024 3,449,000 16,822 86,204
At 31 December 2023 3,495,000 16,690 22,281

Motor Computer
vehicles equipment Totals
£    £    £   
COST OR VALUATION
At 1 January 2024 251,277 132,236 3,976,394
Additions - - 87,067
Disposals (7,695 ) (72,619 ) (80,314 )
At 31 December 2024 243,582 59,617 3,983,147
DEPRECIATION
At 1 January 2024 63,466 52,164 174,540
Charge for year 46,920 14,904 130,836
Eliminated on disposal (7,571 ) (15,128 ) (22,699 )
At 31 December 2024 102,815 51,940 282,677
NET BOOK VALUE
At 31 December 2024 140,767 7,677 3,700,470
At 31 December 2023 187,811 80,072 3,801,854

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. TANGIBLE FIXED ASSETS - continued

Group

Cost or valuation at 31 December 2024 is represented by:

Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
Valuation in 2016 118,697 - -
Cost 3,376,303 42,800 142,148
3,495,000 42,800 142,148

Motor Computer
vehicles equipment Totals
£    £    £   
Valuation in 2016 - - 118,697
Cost 243,582 59,617 3,864,450
243,582 59,617 3,983,147

If freehold land and buildings had not been revalued they would have been included at the following historical cost:

2024 2023
£    £   
Cost 3,337,160 3,337,160
Aggregate depreciation 46,000 -

Freehold land and buildings were valued on a fair value basis on 31 December 2024 by the directors .

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor Computer
vehicles equipment Totals
£    £    £   
COST OR VALUATION
At 1 January 2024 230,555 72,619 303,174
Disposals - (72,619 ) (72,619 )
At 31 December 2024 230,555 - 230,555
DEPRECIATION
At 1 January 2024 45,359 15,128 60,487
Charge for year 46,298 - 46,298
Eliminated on disposal - (15,128 ) (15,128 )
At 31 December 2024 91,657 - 91,657
NET BOOK VALUE
At 31 December 2024 138,898 - 138,898
At 31 December 2023 185,196 57,491 242,687

Company
Freehold Motor
property vehicles Totals
£    £    £   
COST OR VALUATION
At 1 January 2024 3,495,000 7,695 3,502,695
Disposals - (7,695 ) (7,695 )
At 31 December 2024 3,495,000 - 3,495,000
DEPRECIATION
At 1 January 2024 - 7,571 7,571
Charge for year 46,000 - 46,000
Eliminated on disposal - (7,571 ) (7,571 )
At 31 December 2024 46,000 - 46,000
NET BOOK VALUE
At 31 December 2024 3,449,000 - 3,449,000
At 31 December 2023 3,495,000 124 3,495,124

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

9. TANGIBLE FIXED ASSETS - continued

Company

Cost or valuation at 31 December 2024 is represented by:

Freehold
property
£   
Valuation in 2016 118,697
Cost 3,376,303
3,495,000

If freehold land and buildings had not been revalued they would have been included at the following historical cost:

2024 2023
£    £   
Cost 3,376,303 3,376,303
Aggregate depreciation 46,000 -

Value of land in freehold land and buildings 1,195,000 -

Freehold land and buildings were valued on a fair value basis on 31 December 2024 by the directors .

10. FIXED ASSET INVESTMENTS

Group
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 19,400
NET BOOK VALUE
At 31 December 2024 19,400
At 31 December 2023 19,400

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

10. FIXED ASSET INVESTMENTS - continued

Company
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 19,602
NET BOOK VALUE
At 31 December 2024 19,602
At 31 December 2023 19,602

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Gunite (Eastern) Limited
Registered office: Inside the United Kingdom
Nature of business: Gunite repair
%
Class of shares: holding
Ordinary 70.00
2024 2023
£    £   
Aggregate capital and reserves 3,652,292 3,618,104
Profit for the year 34,188 6,242

Lutra Contracting Limited
Registered office: Inside the United Kingdom
Nature of business: Labour provision
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves 14,963 12,058
Profit for the year 2,905 4,392

Gunfire Limited
Registered office: Inside the United Kingdom
Nature of business: Construction services
%
Class of shares: holding
Ordinary 80.00
2024 2023
£    £   
Aggregate capital and reserves 982,885 905,294
Profit for the year 77,591 72,951

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

10. FIXED ASSET INVESTMENTS - continued

Juxta Construction Limited
Registered office: Inside the United Kingdom
Nature of business: Construction
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves 1,772 1,772
Loss for the year - (2,562 )

Gunite Special Projects Limited
Registered office: Inside the United Kingdom
Nature of business: Property development
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves (3,985 ) (2,150 )
Loss for the year (1,835 ) (2,151 )


11. STOCKS

Group
2024 2023
£    £   
Work-in-progress 2,232,191 2,404,049

12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade debtors 3,797,402 4,264,935 - -
Other debtors 137,638 254,507 10 96
Tax 12,433 12,884 - -
Prepayments and accrued income 59,522 160,444 - -
4,006,995 4,692,770 10 96

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans and overdrafts (see note 15) 596,906 84,932 - -
Hire purchase contracts (see note 16) 36,559 36,559 - -
Trade creditors 2,894,073 2,387,242 1,944 1,944
Amounts owed to group undertakings - - 3,289,660 3,292,257
Tax 213,609 178,003 29,459 40,083
Social security and other taxes 383,729 654,997 2,034 2,600
VAT 74,103 147,456 12,035 12,085
Other creditors - 1,278,046 - -
Accruals and deferred income 1,111,208 1,216,046 2,094 2,093
5,310,187 5,983,281 3,337,226 3,351,062

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
2024 2023
£    £   
Hire purchase contracts (see note 16) 170,261 206,820

15. LOANS

An analysis of the maturity of loans is given below:

Group
2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 596,906 84,932

The bank loan is secured by a first mortgage over one of the company's freehold properties.

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2024 2023
£    £   
Net obligations repayable:
Within one year 36,559 36,559
Between one and five years 170,261 206,820
206,820 243,379

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

17. PROVISIONS FOR LIABILITIES

Group Company
2024 2023 2024 2023
£    £    £    £   
Deferred tax 40,697 42,637 22,552 23,739

Group
Deferred
tax
£   
Balance at 1 January 2024 42,637
Credit to Income Statement during year (1,940 )
Balance at 31 December 2024 40,697

Company
Deferred
tax
£   
Balance at 1 January 2024 23,739
Accelerated capital allowances (1,187 )
Balance at 31 December 2024 22,552

18. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
100 Ordinary £1 100 100
86 A £1 86 86
10 B £1 10 10
196 196

19. RESERVES

Group
Fair
Retained value
earnings reserve Totals
£    £    £   

At 1 January 2024 4,566,442 118,697 4,685,139
Profit for the year 151,192 151,192
Dividends (65,504 ) (65,504 )
At 31 December 2024 4,652,130 118,697 4,770,827

TECHCRETE LIMITED (REGISTERED NUMBER: 02071631)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024

19. RESERVES - continued

Company
Fair
value
reserve
£   
At 1 January 2024
and 31 December 2024 118,697


20. TRANSACTIONS WITH DIRECTORS

During the year, dividends were voted of £65,504 in favour of the directors.

21. RELATED PARTY DISCLOSURES

At the balance sheet date, the group owed £37,527 to Virtuscan Limited (company number 12771213), a company under common control. This amount is included in other creditors.

22. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is J F Otter.