IRIS Accounts Production v25.2.0.378 03729407 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. true true false true true false false false true true false Reedemable preference 1.00000 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh037294072023-12-31037294072024-12-31037294072024-01-012024-12-31037294072022-12-31037294072023-01-012023-12-31037294072023-12-3103729407ns15:EnglandWales2024-01-012024-12-3103729407ns14:PoundSterling2024-01-012024-12-3103729407ns10:Director12024-01-012024-12-3103729407ns10:Consolidated2024-12-3103729407ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3103729407ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3103729407ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3103729407ns10:Consolidatedns10:Audited2024-01-012024-12-3103729407ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3103729407ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3103729407ns10:Consolidated2024-01-012024-12-3103729407ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3103729407ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3103729407ns10:FullAccounts2024-01-012024-12-310372940712024-01-012024-12-3103729407ns10:PreferenceShareClass42024-01-012024-12-3103729407ns10:PreferenceShareClass492024-01-012024-12-3103729407ns10:Director42024-01-012024-12-3103729407ns10:CompanySecretary12024-01-012024-12-3103729407ns10:RegisteredOffice2024-01-012024-12-3103729407ns10:Director22024-01-012024-12-3103729407ns10:Director32024-01-012024-12-3103729407ns10:Consolidated2023-01-012023-12-3103729407ns5:CurrentFinancialInstruments2024-12-3103729407ns5:CurrentFinancialInstruments2023-12-3103729407ns5:Non-currentFinancialInstruments2024-12-3103729407ns5:Non-currentFinancialInstruments2023-12-3103729407ns5:ShareCapital2024-12-3103729407ns5:ShareCapital2023-12-3103729407ns5:RetainedEarningsAccumulatedLosses2024-12-3103729407ns5:RetainedEarningsAccumulatedLosses2023-12-310372940712024-01-012024-12-3103729407ns5:NetGoodwill2024-01-012024-12-3103729407ns5:CostValuation2023-12-3103729407ns5:AdditionsToInvestments2024-12-3103729407ns5:DisposalsRepaymentsInvestments2024-12-3103729407ns5:CostValuation2024-12-3103729407ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3103729407ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3103729407ns10:PreferenceShareClass42024-12-3103729407ns5:DeferredTaxation2024-01-012024-12-3103729407ns5:DeferredTaxation2024-12-3103729407ns5:RetainedEarningsAccumulatedLosses2023-12-3103729407ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31
REGISTERED NUMBER: 03729407 (England and Wales)















Group Strategic Report, Directors' Report and

Consolidated Financial Statements for the Year Ended 31 December 2024

for

Electrical Testing (Holdings) Limited

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2024










Page

Company Information 1

Group Strategic Report 2

Directors' Report 4

Report of the Independent Auditors 6

Consolidated Statement of Income and Retained Earnings 10

Consolidated Balance Sheet 11

Company Balance Sheet 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 18


Electrical Testing (Holdings) Limited

Company Information
for the Year Ended 31 December 2024







Directors: Mr S A Hobbs
Mrs M Hobbs



Secretary: Mrs M Hobbs



Registered office: The Bridge
Old Road
Acle
Norwich
Norfolk
NR13 3AT



Registered number: 03729407 (England and Wales)



Senior statutory auditor: Mr Jeremy Laurence Hyde FCCA



Auditors: CG LEE Limited
Ingram House
6 Meridian Way
Norwich
NR7 0TA

Electrical Testing (Holdings) Limited (Registered number: 03729407)

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 and future outlook
The Group has continued to deliver steady growth through 2024/25, maintaining strong client relationships and consistent performance across all operating divisions. In line with our strategic objectives, the Group completed the acquisition of NetworksUK, securing valuable intellectual property and strengthening our competitive advantage in the highways electrical testing sector.

The Group remains focused on sustainable long-term growth, investment in people and systems, and maintaining high standards of quality, safety, and compliance. Our strategy continues to provide resilience and opportunity as we move beyond the original 2023-2025 plan.

The main financial objectives during this period will include increasing overall revenues by 5% year-on-year, whilst maintaining a consistent net profit margin. In addition, we aim to maintain existing service offerings, ensure high levels of customer satisfaction, develop new software technology solutions, expand our services into the electric vehicle supply charging market, and establish ourselves as a traffic management service provider, primarily servicing our own contracts.

The group's expansion into the EV market will involve venturing into DNO Connections for electrical services associated with EV supplies. As the demand for EV charging infrastructure and related services continues to grow, this move will strengthen our position within the industry and diversify our service offerings.

Establishing a specialised traffic management services division within the group will enable us to provide expert solutions to a growing market segment.

In addition to organisational changes, we will continuously review and assess our existing service offerings to ensure they meet the changing needs of our clients. We will implement a comprehensive quality assurance programme to maintain the highest standards of service delivery and regularly solicit customer feedback to identify areas for improvement and enhancement.

To support our growth and stay ahead of the curve, we will invest in research and development to identify new software solutions that can improve the efficiency and effectiveness of our services. Collaborating with technology partners and regularly reviewing and updating our technology infrastructure will support innovation and growth.

Market research will be conducted to identify new opportunities within the electric vehicle supply charging market, and a targeted marketing strategy will be developed to promote our services within this market segment. Establishing strategic partnerships with key stakeholders within the electric vehicle supply charging industry will help us gain market access and share expertise.

Our growth strategy will require an investment of £1.5 million over the next two years, which will be allocated towards research and development activities, technology infrastructure upgrades, and market expansion efforts. It is crucial that we remain agile and responsive to the changes in the market, maintain a focus on our primary strengths, and carefully manage and support our expansion efforts to ensure success.

The group's expansion into the EV market, traffic management sector, and the necessary restructuring within the organisation, will position the group to capitalise on emerging opportunities in the rapidly growing electrical services market and secure our position for the duration of this business plan cycle.


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Group Strategic Report
for the Year Ended 31 December 2024

Financial highlights
The directors consider that the key performance indicators (KPIs) are turnover and profit or loss before taxation. The KPIs for the year ended 31 December 2024 with comparatives for the year ended 31 December 2023 are as follows:

Group turnover for the year ended 31 December 2024 is £13,735,449 (2023: £13,714,399)
Profit before taxation for the year ended 31 December 2024 is £1,599,728 (2023: profit of £818,353)

Principal risks and uncertainties
Principal risks and uncertainties are categorised as operational risks, commercial risks, ethical risks, environmental risks and training risks.

Risk analysis is considered a key business activity and we maintain a risk control spreadsheet that:-
1) Accurately identifies the category of risk
2) Provides details of the risk
3) Specifies the measures in place to minimise the risk and:
4) Details the potential consequences if the risk is not managed or mitigated

The risk register is discussed during board meetings and is regularly reviewed, updated and revised as necessary. It is considered that all risks identified are currently managed or mitigated.

On behalf of the board:





Mr S A Hobbs - Director


25 September 2025

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Directors' Report
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.

Principal activity
We are a leading provider of Highways Services in the United Kingdom. With over 30 years of experience, we have built the business on a foundation of trust, performance and unparalleled customer service.

Our team of chartered engineers and specialists work with a large range of clients across the UK, from local authorities and contractors to consultants and individuals. We're proud to be recognised as a significant independent player in the world of electrical inspection and testing, connections and training in cities and on highways across the country.

We're respected as one of the first independent companies to receive accreditation under the National Electricity Registration Scheme (NERS) run by Lloyds Register on behalf of the UK Distribution Network Operators.

With a commitment to modernisation, impartiality and technological innovation, we aim higher, to raise the bar and set the standards for others to follow.

We employ only the best staff, offering a broad range of experience and skills across industry, and we inspect and test a complete range of premises including Government buildings, MOD sites, petrol and oil installations, swimming pools, tower blocks, shopping malls, council assets, utility company assets, museums, public buildings, office blocks and private homes.

We offer a wide spectrum of services including electrical testing and inspections, Underground cable route tracing and plotting, Thermographic surveys, Street lighting data collection surveys, Jointing (live/dead) of street light columns, Structural testing street lighting using Dipstik, Underground cable fault locating.

We are approved to the highest standards for technical expertise, quality, environmental standards and health & safety. This is demonstrated with registrations held through UKAS, Lloyds (NERS), HEA (HERS), NICEIC, Lantra Awards and City and Guilds.

Dividends
Dividends of £379,996 were paid to the owners of the parent company during the year. Dividends of £60,210 were also paid to non-controlling interests during the year.

Research and development
The group continues to invest in research and development activities to support improvements in internal systems and proprietary service tools.

Directors
Mr S A Hobbs has held office during the whole of the period from 1 January 2024 to the date of this report.

Other changes in directors holding office are as follows:

Mr A J Hobbs - resigned 29 October 2024
Mrs E J Hobbs - resigned 29 October 2024
Mrs M Hobbs - appointed 29 October 2024


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Directors' Report
for the Year Ended 31 December 2024

Matter included in the strategic report
Details regarding a review of the business, including future developments, principal risk and uncertainties are provided in the Strategic Report on pages 2 and 3.

Statement of directors' responsibilities
The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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, CG LEE Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

On behalf of the board:





Mr S A Hobbs - Director


25 September 2025

Report of the Independent Auditors to the Members of
Electrical Testing (Holdings) Limited


Opinion
We have audited the financial statements of Electrical Testing (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Income and Retained Earnings, Consolidated Balance Sheet, Company Balance Sheet, 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 Directors' Report, 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.

Report of the Independent Auditors to the Members of
Electrical Testing (Holdings) Limited


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

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Directors' Report.

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 five, 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
Electrical Testing (Holdings) 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, 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.

Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to employment laws and tax legislation, and we considered the extent to which non­ compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the financial statements such as the Companies Act 2006. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries to revenue and management bias in accounting estimates. Audit procedures performed by the engagement team included:

- discussions with management including consideration of known or suspected instances of non-compliance with laws and regulation;
- evaluating management's controls designed to prevent and detect irregularities;
- identifying and testing of journal entries for appropriateness and evaluating the business rationale of significant transactions outside the normal course of business; and
- reviewing significant accounting estimates for management bias.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, 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.

Report of the Independent Auditors to the Members of
Electrical Testing (Holdings) Limited


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.




Mr Jeremy Laurence Hyde FCCA (Senior Statutory Auditor)
for and on behalf of CG LEE Limited
Ingram House
6 Meridian Way
Norwich
NR7 0TA

25 September 2025

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Consolidated Statement of Income and Retained Earnings
for the Year Ended 31 December 2024

2024 2023
Notes £ £

Turnover 4 13,735,449 13,714,399

Cost of sales (7,227,394 ) (8,110,435 )
Gross profit 6,508,055 5,603,964

Administrative expenses (5,007,148 ) (4,821,292 )
Operating profit 7 1,500,907 782,672

Interest receivable and similar income 98,901 35,731
1,599,808 818,403

Interest payable and similar expenses 8 (80 ) (52 )
Profit before taxation 1,599,728 818,351

Tax on profit 9 (339,798 ) (137,011 )
Profit for the financial year 1,259,930 681,340

Retained earnings at beginning of year 6,481,511 6,220,619

Dividends 11 (440,206 ) (447,224 )

Retained earnings for the group at end of
year

7,301,235

6,454,735

Profit attributable to:
Owners of the parent 1,256,150 680,890
Non-controlling interests 3,780 450
1,259,930 681,340

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Consolidated Balance Sheet
31 December 2024

2024 2023
Notes £ £
Fixed assets
Intangible assets 12 2,645,984 -
Tangible assets 13 1,320,607 1,108,769
Investments 14 - -
3,966,591 1,108,769

Current assets
Stocks 15 473,021 467,877
Debtors 16 2,209,177 2,672,827
Cash at bank and in hand 4,449,314 3,318,028
7,131,512 6,458,732
Creditors
Amounts falling due within one year 17 (1,052,448 ) (1,038,613 )
Net current assets 6,079,064 5,420,119
Total assets less current liabilities 10,045,655 6,528,888

Creditors
Amounts falling due after more than one year 18 (2,700,000 ) -

Provisions for liabilities 21 (71,094 ) (74,053 )
Net assets 7,274,561 6,454,835

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Consolidated Balance Sheet - continued
31 December 2024

2024 2023
Notes £ £
Capital and reserves
Called up share capital 22 100 100
Retained earnings 23 7,357,665 6,481,509
Shareholders' funds 7,357,765 6,481,609

Non-controlling interests 24 (83,204 ) (26,774 )
Total equity 7,274,561 6,454,835


The financial statements were approved by the Board of Directors and authorised for issue on 25 September 2025 and were signed on its behalf by:





Mr S A Hobbs - Director


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Company Balance Sheet
31 December 2024

2024 2023
Notes £ £
Fixed assets
Intangible assets 12 - -
Tangible assets 13 - -
Investments 14 3,840,995 625,095
3,840,995 625,095

Current assets
Debtors 16 540 -

Creditors
Amounts falling due within one year 17 (13,807 ) (1,099 )
Net current liabilities (13,267 ) (1,099 )
Total assets less current liabilities 3,827,728 623,996

Creditors
Amounts falling due after more than one year 18 (3,216,000 ) -
Net assets 611,728 623,996

Capital and reserves
Called up share capital 22 100 100
Retained earnings 23 611,628 623,896
Shareholders' funds 611,728 623,996

Company's profit for the financial year 367,728 420,000

The financial statements were approved by the Board of Directors and authorised for issue on 25 September 2025 and were signed on its behalf by:





Mr S A Hobbs - Director


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

2024 2023
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 2,038,137 1,027,884
Interest paid (80 ) (52 )
Tax paid (222,654 ) (196,574 )
Net cash from operating activities 1,815,403 831,258

Cash flows from investing activities
Purchase of intangible fixed assets (848 ) -
Purchase of tangible fixed assets (411,628 ) (208,371 )
Sale of tangible fixed assets 2,832 -
Interest received 98,901 35,731
Net cash from investing activities (310,743 ) (172,640 )

Cash flows from financing activities
Amount introduced by directors 77,000 15,791
Amount withdrawn by directors (10,171 ) (322,154 )
Equity dividends paid (440,206 ) (447,224 )
Net cash from financing activities (373,377 ) (753,587 )

Increase/(decrease) in cash and cash equivalents 1,131,283 (94,969 )
Cash and cash equivalents at beginning of
year

2

3,318,028

3,412,993

Cash and cash equivalents at end of year 2 4,449,314 3,318,028

Electrical Testing (Holdings) Limited (Registered number: 03729407)

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 1,599,728 818,351
Depreciation charges 179,166 109,338
Loss on disposal of fixed assets 64,367 3,725
Net creditors on acquisition 425 -
Cash introduced on acquisition 29,786 -
Finance costs 80 52
Finance income (98,901 ) (35,731 )
1,774,651 895,735
(Increase)/decrease in stocks (5,144 ) 51,306
Decrease in trade and other debtors 397,469 411,420
Decrease in trade and other creditors (128,839 ) (330,577 )
Cash generated from operations 2,038,137 1,027,884

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 4,449,314 3,318,028
Year ended 31 December 2023
31.12.23 1.1.23
£ £
Cash and cash equivalents 3,318,028 3,412,993


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024


3. Analysis of changes in net funds/(debt)

At 1.1.24 Cash flow At 31.12.24
£ £ £
Net cash
Cash at bank and in hand 3,318,028 1,131,286 4,449,314
3,318,028 1,131,286 4,449,314
Debt
Debts falling due after 1 year - (2,700,000 ) (2,700,000 )
- (2,700,000 ) (2,700,000 )
Total 3,318,028 (1,568,714 ) 1,749,314

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Error Messages from the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024


** CURRENT YEAR - MOVEMENT IN CASH AND CASH EQUIVALENTS
AS CALCULATED IN CONSOLIDATED CASH FLOW STATEMENT
DOES NOT AGREE TO MOVEMENT PER BALANCE SHEET

COMPARE MOVEMENT ON CONSOLIDATED CASH FLOW STATEMENT = 1,131,283


TO MOVEMENT PER BALANCE SHEET
CASH AND CASH EQUIVALENTS = 1,131,286



** LAST YEAR - MOVEMENT IN CASH AND CASH EQUIVALENTS
AS CALCULATED IN CONSOLIDATED CASH FLOW STATEMENT
DOES NOT AGREE TO MOVEMENT PER BALANCE SHEET

COMPARE MOVEMENT ON CONSOLIDATED CASH FLOW STATEMENT = (94,969 )


TO MOVEMENT PER BALANCE SHEET
CASH AND CASH EQUIVALENTS = (94,965 )



Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2024


1. Statutory information

Electrical Testing (Holdings) 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 (£).


2. Statement of compliance

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.

3. Accounting policies

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention.

Financial Reporting Standard 102 - reduced disclosure exemptions
The group has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirement of paragraph 33.7.

Basis of consolidation
The group consolidated financial statements include the financial statements of the company and all of its subsidiaries as if they form a single entity. All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.

Subsidiaries are consolidated from the date of their acquisition, being the date on which the group obtains control and continue to be consolidated until the date that such control ceases. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued

Critical accounting judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The critical accounting judgements and key sources of estimation uncertainty are considered to be:-

Investments in subsidiaries
At the balance sheet date management reviews the carrying amount of investments and considers the indicators of impairment.

Goodwill
At the balance sheet date management reviews the carrying amount of goodwill and considers the indicators of impairment.

Tangible fixed assets
At the balance sheet date management reviews the carrying value of fixed assets achievable on a third party sale and compares this to the net book value to determine if there are any indicators of impairment.

Debtors
Management compares the year end debtors to afterdate cash receipts and trading activity for recoverability. Year end amounts considered irrecoverable are provided for in the accounts.

Work in hand
Management reviews invoices raised after the balance sheet date to ensure amounts are fully recoverable.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued

Turnover
Turnover is measured at the fair value of consideration received or receivable, excluding discounts, rebates, VAT and other sales taxes. Revenue is recognised at the point at which the company satisfies its performance obligations under a contract and has enforceable right to payment. The specific revenue recognition points for each income stream are as follows:-

Income generated from highways contracts is recognised upon completion of the contracted works or services. Contracts which comprise stage payments are recognised at each milestone.

Income generated from Electric Vehicle ("EV") Charging Infrastructure contracts is recognised when installation or testing is completed.

Income generated from connections contracts is recognised after testing and verification, i.e. upon completion.

Income generated from other contract works and multi-stage projects is recognised in accordance with the individual contracts, typically at milestone points of on full completion.

Income generated from the provision of training services is recognised when the training has been delivered in full. Where courses are prepaid the income is deferred and recognised in the period the training is delivered.

Goodwill
Purchased goodwill arising on the acquisition of subsidiary undertakings and businesses, represents any excess of the fair value of the consideration given over the fair value of the identifiable assets and liabilities acquired. Goodwill is capitalised and stated at cost less accumulated amortisation and provisions for impairment. The amortisation of goodwill is calculated on a straight line basis over 10 years..

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued

Tangible fixed assets
Tangible fixed assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Improvements to property - 4% on a straight line basis
Plant and machinery - 15% on a reducing balance basis
Fixtures and fittings - 25% on a reducing balance basis
Computer equipment - 25% on a straight line basis
Motor Vehicles - 25% on a straight line basis

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and
slow moving items. Net realisable value is calculated at the lower of cost or selling price less cost to complete.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued

Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Debt instruments are subsequently measured at amortised cost.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised. 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 entity after deducting all of its financial liabilities.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

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.


Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued
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.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


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

Assets held under finance leases and hire purchase contracts are recognised in the balance sheet as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset.

Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

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.

Investments in subsidiaries
Investments in subsidiary undertakings are held at cost less accumulated impairment losses.

Trade and other debtors
Trade and other debtors that are receivable within one year and do not constitute a financing transaction are recorded at the undiscounted amount expected to be received, net of impairment. Those that are receivable after more than one year or that constitute a financing transaction are recorded initially at fair value less transaction costs and subsequently at amortised cost, net of impairment.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


3. Accounting policies - continued

Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and deposits held at call with banks.

Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost.

Preference shares
Included within creditors are allotted, called up and fully paid £1 redeemable preference shares. Redemption of the shares is required to be undertaken at par at notice of the company, the holders of the preference shares or on the occurrence of certain events as documented in the Articles of Association of Electrical Testing (Holdings) Limited. The shares carry no entitlement to attend meetings of the company, vote at meetings of the company or participate in the profits of the company through receipt of a dividend.

4. Turnover

The directors are of the opinion that there is only one segment of business for the group included within turnover, which is the provision of highway services and consequently no segmental analysis by activity has been provided. Turnover was wholly generated in the United Kingdom.

5. Employees and directors
2024 2023
£ £
Wages and salaries 2,154,907 2,161,627
Social security costs 71,058 61,298
Other pension costs 48,372 36,574
2,274,337 2,259,499

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

Directors 6 6
Sales 3 3
Administration 33 36
42 45

The average number of employees by undertakings that were proportionately consolidated during the year was 42 (2023 - 45 ) .

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


6. Directors' emoluments

Directors' remuneration for the year was £672,228 (2023 - £577,749) with pension contributions to money purchase schemes of £21,621 (2023 - £8,377).

The number of directors to whom retirement benefits were accruing was 3 (2023 - 3).

Emoluments to the highest paid director amounted to £211,063 (2023 - £202,467) with pension contributions to money purchase schemes of £21,621 (2023 - £5,735).

Key management compensation
All key management personnel are considered to be directors. As such, the key management compensation is equivalent to the directors' emoluments above.

7. Operating profit

The operating profit is stated after charging:


2024 2023
£    £   

Other operating leases 63,053 68,659
Depreciation - owned assets 278,019 109,339
Loss on disposal of fixed assets 64,367 3,725
Auditor's remuneration 13,750 11,750
Amortisation 46,577 -

8. Interest payable and similar expenses
2024 2023
£ £
Late payment interest 80 52

9. 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 346,025 139,698

Deferred tax (6,227 ) (2,687 )
Tax on profit 339,798 137,011

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


9. Taxation - continued

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

2024 2023
£ £
Profit before tax 1,599,728 818,353
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 25 %)

399,932

204,588

Effects of:
Expenses not deductible for tax purposes 24,714 5,832
Income not taxable for tax purposes (79,083 ) (58,910 )
Structures & building allowance (5,765 ) (5,404 )
Super deduction allowance - (303 )
Change in tax rate - (8,792 )
Total tax charge 339,798 137,011

** PROFIT BEFORE TAX FOR LAST YEAR ON CLIENT SCREEN OF 818,353
DOES NOT AGREE TO AMOUNT ON INCOME STATEMENT OF 818,351

10. 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.


11. Dividends

2024 2023
£    £   

Dividends paid to owners of the parent company 379,996 420,000
Dividends paid to non-controlling interests 60,210 27,224
440,206 447,224

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


12. Intangible fixed assets

Group
Patents and Development Computer
Goodwill licences costs software Totals
£ £ £ £ £
Cost
Additions 2,691,714 - - - 2,691,714
On acquisition - 57,736 166,567 3,513 227,816
At 31 December 2024 2,691,714 57,736 166,567 3,513 2,919,530
Amortisation
Amortisation for year 46,460 - - 118 46,578
On acquisition - 57,736 166,567 2,665 226,968
At 31 December 2024 46,460 57,736 166,567 2,783 273,546
Net book value
At 31 December 2024 2,645,254 - - 730 2,645,984

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


13. Tangible fixed assets

Group
Short Long Plant and
leasehold leasehold machinery
£ £ £
Cost
At 1 January 2024 774,517 198,199 443,388
Additions 270,455 - 34,802
Disposals - - (114,881 )
On acquisition - - 130,815
At 31 December 2024 1,044,972 198,199 494,124
Depreciation
At 1 January 2024 130,979 - 254,817
Charge for year 47,610 - 25,035
Eliminated on disposal - - (56,182 )
On acquisition - - 119,117
At 31 December 2024 178,589 - 342,787
Net book value
At 31 December 2024 866,383 198,199 151,337
At 31 December 2023 643,538 198,199 188,571

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


13. Tangible fixed assets - continued

Group

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£ £ £ £
Cost
At 1 January 2024 43,877 701,234 271,472 2,432,687
Additions 9,429 27,008 56,439 398,133
Disposals (2,500 ) (9,350 ) (46,449 ) (173,180 )
On acquisition 7,774 - 20,334 158,923
At 31 December 2024 58,580 718,892 301,796 2,816,563
Depreciation
At 1 January 2024 26,440 699,169 212,513 1,323,918
Charge for year 6,575 8,539 44,831 132,590
Eliminated on disposal (1,818 ) (9,072 ) (38,909 ) (105,981 )
On acquisition 6,780 - 19,532 145,429
At 31 December 2024 37,977 698,636 237,967 1,495,956
Net book value
At 31 December 2024 20,603 20,256 63,829 1,320,607
At 31 December 2023 17,437 2,065 58,959 1,108,769

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


14. Fixed asset investments

Company
Shares in
group
undertakings
£
Cost
At 1 January 2024 625,095
Additions 3,216,000
Disposals (100 )
At 31 December 2024 3,840,995
Net book value
At 31 December 2024 3,840,995
At 31 December 2023 625,095


The investment in group undertakings relates to 99.7% of the share capital of Electrical Testing Limited and 100% of the share capital in NetworksUK Limited.

Electrical Testing Limited is a company registered in England and Wales, their registered office is The Bridge, Acle, Norwich, Norfolk, NR13 3AT.The principal activity of Electrical Testing Limited is the provision of highway services.

NetworksUK Limited is a company registered in England and Wales, their registered office is Queens Head House, The Street, Acle, Norwich, Norfolk, NR13 3DY. The principal activity of NetworksUK Limited is the manufacture of electronic measuring and testing equipment.

15. Stocks

Group
2024 2023
£ £
Stocks 473,021 467,877

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


16. Debtors

Group Company
2024 2023 2024 2023
£ £ £ £
Amounts falling due within one year:
Trade debtors 652,751 968,792 - -
Applications 468,501 473,641 - -
Other debtors 30,685 1,191 - -
Directors' loan accounts 207 77,207 - -
VAT debtor 49,393 49,394 - -
Deferred tax asset - - 540 -
Prepayments and accrued income 667,469 772,890 - -
1,869,006 2,343,115 540 -

Amounts falling due after more than one year:
Directors' loan accounts 255,119 244,947 - -
Tax 85,052 84,765 - -
340,171 329,712 - -

Aggregate amounts 2,209,177 2,672,827 540 -

17. Creditors: amounts falling due within one year

Group Company
2024 2023 2024 2023
£ £ £ £
Trade creditors 313,085 405,025 - -
Amounts owed to group undertakings - - 13,803 1,095
Tax 365,042 222,368 - -
Social security and other taxes 96,569 98,484 - -
VAT 10,216 - - -
Other creditors 837 61,269 4 4
Accrued expenses 266,699 251,467 - -
1,052,448 1,038,613 13,807 1,099

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


18. Creditors: amounts falling due after more than one year

Group Company
2024 2023 2024 2023
£ £ £ £
Preference shares (see note 19) 2,700,000 - 2,700,000 -
Amounts owed to group undertakings - - 516,000 -
2,700,000 - 3,216,000 -

19. Loans

An analysis of the maturity of loans is given below:

Group Company
2024 2023 2024 2023
£ £ £ £
Amounts falling due between two and five years:
Ordinary preference shares 2,700,000 - 2,700,000 -

Details of shares shown as liabilities are as follows:

Allotted and issued:
Number: Class: Nominal 2024 2023
value: £ £
2,700,000 Ordinary preference shares £1 2,700,000 -

The following shares were issued during the year for cash at par :

2,700,000 Reedemable preference shares of £1

20. Leasing agreements

Minimum lease payments fall due as follows:

Group

Non-cancellable operating leases 2024 2023
£    £   
Within one year 271,071 261,442
Between one and five years 363,875 187,361
634,946 448,803

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


21. Provisions for liabilities

Group
2024 2023
£ £
Deferred tax 71,094 74,053

Group
Deferred tax
£
Balance at 1 January 2024 74,053
Credit to Income Statement during year (2,959 )
Balance at 31 December 2024 71,094

Company
Deferred tax
£
Credit to Income Statement during year (540 )
Balance at 31 December 2024 (540 )

22. Called up share capital

Allotted, issued and fully paid:

Number Class Nominal 2024 2023
Value £    £   

45 Ordinary A £1 45 45
35 Ordinary B £1 35 35
20 Ordinary C £1 20 20
100 100


All shares rank pari passu in all respects.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


23. Reserves

Group
Retained
earnings
£

At 1 January 2024 6,481,511
Profit for the year 1,256,150
Dividends (440,206 )
Non-controlling interest 60,210
At 31 December 2024 7,357,665

Company
Retained
earnings
£

At 1 January 2024 623,896
Profit for the year 367,728
Dividends (379,996 )
At 31 December 2024 611,628

Profit and loss account - This reserve records distributable retained earnings and accumulated losses.

24. Non-controlling interests

The movement in non-controlling interests was as follows:

At 1 January 2024 (26,774 )
Profit for the year attributable to non-controlling interest 3,780
Dividends paid to non-controlling interests (60,210 )
At 31 December 2024 (83,204 )

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


25. Directors' advances, credits and guarantees

2023 2023
£    £   

Mr A J Hobbs
Balance outstanding at start of year 9 104
Amounts repaid - (95 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 9 9


Mr S A Hobbs
Balance outstanding at start of year 321,947 321,947
Amounts advanced 10,172 306,457
Amounts repaid (77,000 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 255,119 321,947


Mr J N Hill
Balance outstanding at start of year 198 198
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 198 198


Interest has been charged at HM Revenue & Customs' authorised rate where applicable.

26. Related party disclosures

Amounts owed to group undertakings are unsecured, interest free and have no fixed date for repayment. At the balance sheet date £12,808 (2023 - £995) was owed to group undertakings.

27. Ultimate controlling party

Ultimate control of the company rests with Mr S A Hobbs.

Electrical Testing (Holdings) Limited (Registered number: 03729407)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024


28. Pension scheme

The group operates a defined contribution pension scheme. Contributions payable to the pension scheme are charged to the profit or loss in the period to which they relate. There were no outstanding pension commitments at the year end.

29. Acquisition

During the year the group acquired the entire share capital of NetworksUK Ltd for consideration of £3,216,000.

Fair values of the net assets at the date of acquisition were as follows:-

Fair Value
£   

Tangible fixed assets 13,494
Intangible fixed assets 848
Cash at bank and in hand 529,786
Trade and other debtors 64,660
Prepayments and accrued income 5,910
Trade and other creditors (50,407 )
Accruals and deferred income (7,569 )
Loans (29,167 )
Deferred tax (3,269 )
Total identifiable net assets 524,286

Goodwill arising on acquisition (note 10) 2,691,714
Total consideration 3,216,000


The directors have estimated the useful life of goodwill to be 10 years.

Net cash arising on acquisitions
Cash consideration paid 500,000
Cash and cash equivalents acquired (529,786 )
Net cash inflow (29,786 )