Company registration number 02079607 (England and Wales)
ELLIOTTS PREMIER ROOFING LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ELLIOTTS PREMIER ROOFING LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
ELLIOTTS PREMIER ROOFING LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£000
£000
£000
£000
Fixed assets
Tangible assets
4
104
44
Investments
5
12
12
116
56
Current assets
Stocks
418
202
Debtors
7
2,703
2,489
Cash at bank and in hand
10
91
3,131
2,782
Creditors: amounts falling due within one year
8
(1,492)
(1,402)
Net current assets
1,639
1,380
Total assets less current liabilities
1,755
1,436
Creditors: amounts falling due after more than one year
9
(10)
(10)
Provisions for liabilities
10
(5)
(57)
Net assets
1,740
1,369
Capital and reserves
Called up share capital
10
10
Profit and loss reserves
1,730
1,359
Total equity
1,740
1,369
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mr T E Mason-Elliott ACMA
Director
Company registration number 02079607 (England and Wales)
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Elliotts Premier Roofing Limited is a private company limited by shares incorporated in England and Wales. The registered office is Millbank Wharf, Millbank Street, Southampton, Hampshire, SO14 5AG.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £000.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 4 'Statement of Financial Position' - Reconciliation of the opening and closing number of shares
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Elliott Brothers (Builders Merchants) Limited. These consolidated financial statements are available from its registered office, Millbank Wharf, Millbank Street, Southampton, Hampshire, SO14 5AG.
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.
1.3
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.
Contracts in progress are assessed on a contract by contract basis and are reflected in the statement of income and retained earnings by recording turnover and related costs as contract activity progresses. Where the outcome of each contract can be assessed with reasonable certainty before its conclusion, the attributable profit is recognised in the statement of income and retained earnings as the difference between the reported turnover and related costs for that contract. Where revenue on individual contracts exceeds the amounts invoiced, a debtor is recognised disclosed as 'amounts recoverable on contracts'.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
20% straight line
Fixtures and fittings
10% - 33.33% straight line
Motor vehicles
20% - 25% 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.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled 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.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.
1.8
Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.
1.9
Financial instruments
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the statement of income and retained earnings.
Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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.
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.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.13
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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the statement of income and retained earnings. Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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.
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
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Provisions
The recognition of provisions involves assumptions about the probability, amount and timing of an outflow of resources embodying economic benefits. A provision is recognised to the extent that an outflow of resources embodying economic benefits is probable and a reliable estimate can be made.
Construction contracts
The directors have made key assumptions regarding the stage of completion, future costs to complete and collectability of billings of construction contracts. The value of the work in progress relating to these construction contracts at the year end is valued at £418k (2023: £202k).
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
19
18
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£000
£000
£000
£000
Cost
At 1 January 2024
17
3
142
162
Additions
10
70
80
Disposals
(36)
(36)
At 31 December 2024
17
13
176
206
Depreciation and impairment
At 1 January 2024
17
2
99
118
Depreciation charged in the year
1
19
20
Eliminated in respect of disposals
(36)
(36)
At 31 December 2024
17
3
82
102
Carrying amount
At 31 December 2024
10
94
104
At 31 December 2023
1
43
44
5
Fixed asset investments
2024
2023
£000
£000
Shares in group undertakings and participating interests
12
12
6
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Nature of business
Class of
% Held
shares held
Direct
Premier Roofing Services Limited
Dormant
Ordinary
100.00
The registered office address of the subsidiary undertaking is the same as that of the parent company.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Debtors
2024
2023
Amounts falling due within one year:
£000
£000
Trade debtors
863
695
Gross amounts owed by contract customers
1,821
1,407
Amounts owed by group undertakings
372
Other debtors
13
Prepayments and accrued income
6
7
2,703
2,481
Deferred tax asset
8
2,703
2,489
8
Creditors: amounts falling due within one year
2024
2023
£000
£000
Trade creditors
237
512
Amounts owed to group undertakings
192
136
Corporation tax
112
202
Other taxation and social security
48
56
Other creditors
484
230
Accruals and deferred income
419
266
1,492
1,402
9
Creditors: amounts falling due after more than one year
2024
2023
£000
£000
Amounts owed to group undertakings
10
10
10
Provisions for liabilities
2024
2023
£000
£000
Remedial works
-
57
Deferred tax liabilities
5
5
57
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Provisions for liabilities
(Continued)
- 9 -
Movements on provisions apart from deferred tax liabilities:
Remedial works
£000
At 1 January 2024
57
Utilisation of provision
(57)
At 31 December 2024
-
The provision for other costs in the year relates to the estimated cost of remedial works in respect of a roofing contract.
11
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Mark Gregory ACA
Statutory Auditor:
Fiander Tovell Limited
Date of audit report:
30 September 2025
12
Financial commitments, guarantees and contingent liabilities
The company has given an unlimited multilateral guarantee to its bankers (supported by a fixed and floating charge) in respect of overdraft, invoice discounting and loan facilities available to other group companies. The amount outstanding at 31 December 2024 was £17,465k (2023: £8,579k).
13
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£000
£000
Within one year
12
13
Between two and five years
8
21
20
34
14
Related party transactions
The company has taken advantage of the exemption available in Section 33.1A of FRS 102 whereby it has not disclosed transactions with the ultimate parent Company or any wholly owned subsidiary undertaking of the group.
ELLIOTTS PREMIER ROOFING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
15
Parent company
The immediate parent company is Elliott Brothers Limited, a company incorporated in England and Wales, whose registered office is Millbank Wharf, Northam, Southampton, SO14 5AG.
The ultimate parent company is Elliott Brothers (Builders Merchants) Limited, a company registered in England and Wales within the United Kingdom.
Elliott Brothers (Builders Merchants) Limited prepares group financial statements and copies can be obtained from Companies House on request. The registered office of Elliott Brothers (builders Merchants) Limited is Millbank Wharf, Millbank Street, Southampton, Hampshire, SO14 5AG.
The directors are of the opinion that there is no overall controlling party.
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr P ChadwickMr T E ElliottMr I DoneganMr S G Mason-Elliott BA (Hons)Mr S R Starmore020796072024-01-012024-12-31020796072024-12-31020796072023-12-3102079607core:PlantMachinery2024-12-3102079607core:FurnitureFittings2024-12-3102079607core:MotorVehicles2024-12-3102079607core:PlantMachinery2023-12-3102079607core:FurnitureFittings2023-12-3102079607core:MotorVehicles2023-12-3102079607core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102079607core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102079607core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3102079607core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3102079607core:CurrentFinancialInstruments2024-12-3102079607core:CurrentFinancialInstruments2023-12-3102079607core:ShareCapital2024-12-3102079607core:ShareCapital2023-12-3102079607core:RetainedEarningsAccumulatedLosses2024-12-3102079607core:RetainedEarningsAccumulatedLosses2023-12-3102079607bus:ChiefExecutive2024-01-012024-12-3102079607core:PlantMachinery2024-01-012024-12-3102079607core:FurnitureFittings2024-01-012024-12-3102079607core:MotorVehicles2024-01-012024-12-31020796072023-01-012023-12-3102079607core:PlantMachinery2023-12-3102079607core:FurnitureFittings2023-12-3102079607core:MotorVehicles2023-12-31020796072023-12-3102079607core:Subsidiary12024-01-012024-12-3102079607core:Subsidiary112024-01-012024-12-3102079607core:Non-currentFinancialInstruments2024-12-3102079607core:Non-currentFinancialInstruments2023-12-3102079607core:WithinOneYear2024-12-3102079607core:BetweenTwoFiveYears2024-12-3102079607bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102079607bus:FRS1022024-01-012024-12-3102079607bus:Audited2024-01-012024-12-3102079607bus:Director12024-01-012024-12-3102079607bus:Director22024-01-012024-12-3102079607bus:Director32024-01-012024-12-3102079607bus:Director42024-01-012024-12-3102079607bus:Director52024-01-012024-12-3102079607bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102079607bus:FilletedAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP