Company registration number 04006938 (England and Wales)
RHINO ASPHALT SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
One Bell Lane
Lewes
East Sussex
BN7 1JU
RHINO ASPHALT SOLUTIONS LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr S Loader
Mr D Best
Secretary
Mr S Loader
Company number
04006938
Registered office
One Bell Lane
Lewes
East Sussex
BN7 1JU
Accountants
TC Group
One Bell Lane
Lewes
East Sussex
BN7 1JU
Business address
Unit 1 Ashdown Buildings
Swanborough
Lewes
East Sussex
BN7 3PF
RHINO ASPHALT SOLUTIONS LIMITED
CONTENTS
Page
Company information
1
Directors' report
2
Balance sheet
3 - 4
Notes to the financial statements
5 - 12
RHINO ASPHALT SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities
The principal activity of the company continued to be that of the application of specialist treatments for asphalt, macadam and concrete surfaces.
Results for the year

Following the growth in 2022 and 2023, turnover has remained resilient at £10.74m (2023 - £8.04m).

 

2024 has seen investment in resources and infrastructure to continue and sustain this platform for growth.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr S Loader
Mr D Best
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

By order of the board
Mr S Loader
Secretary
29 September 2025
RHINO ASPHALT SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,301,136
991,565
Current assets
Stocks
172,633
188,914
Debtors
4
1,032,160
1,383,669
Cash at bank and in hand
1,261,467
574,417
2,466,260
2,147,000
Creditors: amounts falling due within one year
5
(2,297,145)
(1,873,159)
Net current assets
169,115
273,841
Total assets less current liabilities
1,470,251
1,265,406
Creditors: amounts falling due after more than one year
6
(507,085)
(358,118)
Provisions for liabilities
7
(553,964)
(499,792)
Net assets
409,202
407,496
Capital and reserves
Called up share capital
9
40
40
Profit and loss reserves
409,162
407,456
Total equity
409,202
407,496
RHINO ASPHALT SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 4 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered 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 29 September 2025 and are signed on its behalf by:
Mr S Loader
Mr D Best
Director
Director
Company Registration No. 04006938
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information

Rhino Asphalt Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is One Bell Lane, Lewes, East Sussex, BN7 1JU.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.  Revenue is recognised in line with accrual accounting based on fees received for services provided during the financial year.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
20% to 50% straight line
Fixtures, fittings & equipment
25% to 50% straight line
Motor vehicles
20% to 50% 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.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.4
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.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
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.

1.8
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.

1.9
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.

1.10
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.

RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
44
37
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
3
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
872,333
120,130
1,499,194
2,491,657
Additions
108,982
199
456,537
565,718
Disposals
(3,406)
-
0
(175,663)
(179,069)
At 31 December 2024
977,909
120,329
1,780,068
2,878,306
Depreciation and impairment
At 1 January 2024
494,886
86,227
918,979
1,500,092
Depreciation charged in the year
82,005
7,685
166,457
256,147
Eliminated in respect of disposals
(3,406)
-
0
(175,663)
(179,069)
At 31 December 2024
573,485
93,912
909,773
1,577,170
Carrying amount
At 31 December 2024
404,424
26,417
870,295
1,301,136
At 31 December 2023
377,447
33,903
580,215
991,565
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
767,825
1,152,689
Other debtors
205,938
183,332
Prepayments and accrued income
58,397
47,648
1,032,160
1,383,669
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
5
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
212,311
142,467
Trade creditors
282,498
251,126
Amounts owed to group undertakings
1,140,788
1,022,820
Corporation tax
276,346
71,418
Other taxation and social security
66,128
74,315
Other creditors
56,149
47,334
Accruals and deferred income
262,925
263,679
2,297,145
1,873,159

Net obligations under finance lease and hire purchase contracts are secured on the assets acquired.

6
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
507,085
358,118

Net obligations under finance lease and hire purchase contracts are secured on the assets acquired.

7
Provisions for liabilities
2024
2023
£
£
Warranties
243,609
271,677
Deferred tax liabilities
310,355
228,115
553,964
499,792
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Provisions for liabilities
(Continued)
- 11 -
Movements on provisions apart from deferred tax liabilities:
Warranties
£
At 1 January 2024
271,677
Additional provisions in the year
34,959
Reversal of provision
(63,027)
At 31 December 2024
243,609
8
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
77,954
57,806

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund. Contributions totalling £nil (2023 - £nil) were payable to the fund at the year end and are included in creditors.

9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
40
40
40
40
10
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
£
£
318,307
324,125
RHINO ASPHALT SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
11
Parent company

The company is a wholly owned subsidiary of Pavilion Contracting Limited, a company registered in England and Wales.

2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.200Mr D BestMr Daniel BestMr S Loader040069382024-01-012024-12-3104006938bus:CompanySecretaryDirector12024-01-012024-12-3104006938bus:Director12024-01-012024-12-3104006938bus:Director22024-01-012024-12-3104006938bus:CompanySecretary12024-01-012024-12-3104006938bus:RegisteredOffice2024-01-012024-12-31040069382024-12-31040069382023-12-3104006938core:PlantMachinery2024-12-3104006938core:FurnitureFittings2024-12-3104006938core:MotorVehicles2024-12-3104006938core:PlantMachinery2023-12-3104006938core:FurnitureFittings2023-12-3104006938core:MotorVehicles2023-12-3104006938core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104006938core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104006938core:CurrentFinancialInstruments2024-12-3104006938core:CurrentFinancialInstruments2023-12-3104006938core:Non-currentFinancialInstruments2024-12-3104006938core:Non-currentFinancialInstruments2023-12-3104006938core:ShareCapital2024-12-3104006938core:ShareCapital2023-12-3104006938core:RetainedEarningsAccumulatedLosses2024-12-3104006938core:RetainedEarningsAccumulatedLosses2023-12-3104006938core:ShareCapitalOrdinaryShareClass12024-12-3104006938core:ShareCapitalOrdinaryShareClass12023-12-3104006938core:PlantMachinery2024-01-012024-12-3104006938core:FurnitureFittings2024-01-012024-12-3104006938core:MotorVehicles2024-01-012024-12-31040069382023-01-012023-12-3104006938core:PlantMachinery2023-12-3104006938core:FurnitureFittings2023-12-3104006938core:MotorVehicles2023-12-31040069382023-12-3104006938bus:OrdinaryShareClass12024-01-012024-12-3104006938bus:OrdinaryShareClass12024-12-3104006938bus:OrdinaryShareClass12023-12-3104006938bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104006938bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104006938bus:FRS1022024-01-012024-12-3104006938bus:AuditExemptWithAccountantsReport2024-01-012024-12-3104006938bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP