IRIS Accounts Production v25.2.0.378 04007482 Board of Directors Board of Directors 1.1.24 31.12.24 31.12.24 true true false true true false false false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh040074822023-12-31040074822024-12-31040074822024-01-012024-12-31040074822022-12-31040074822023-01-012023-12-31040074822023-12-3104007482ns15:EnglandWales2024-01-012024-12-3104007482ns14:PoundSterling2024-01-012024-12-3104007482ns10:Director12024-01-012024-12-3104007482ns10:Director22024-01-012024-12-3104007482ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3104007482ns10:FRS1022024-01-012024-12-3104007482ns10:Audited2024-01-012024-12-3104007482ns10:LargeCompaniesRegimeForDirectorsReport2024-01-012024-12-3104007482ns10:LargeCompaniesRegimeForAccounts2024-01-012024-12-3104007482ns10:FullAccounts2024-01-012024-12-3104007482ns5:Associate32024-01-012024-12-3104007482ns5:Associate42024-01-012024-12-3104007482ns5:JointVenture12024-01-012024-12-3104007482ns10:OrdinaryShareClass12024-01-012024-12-3104007482ns10:Director32024-01-012024-12-3104007482ns10:Director42024-01-012024-12-3104007482ns10:Director52024-01-012024-12-3104007482ns10:Director62024-01-012024-12-3104007482ns10:RegisteredOffice2024-01-012024-12-3104007482ns5:CurrentFinancialInstruments2024-12-3104007482ns5:CurrentFinancialInstruments2023-12-3104007482ns5:Non-currentFinancialInstruments2024-12-3104007482ns5:Non-currentFinancialInstruments2023-12-3104007482ns5:ShareCapital2024-12-3104007482ns5:ShareCapital2023-12-3104007482ns5:RetainedEarningsAccumulatedLosses2024-12-3104007482ns5:RetainedEarningsAccumulatedLosses2023-12-3104007482ns5:ShareCapital2022-12-3104007482ns5:RetainedEarningsAccumulatedLosses2022-12-3104007482ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3104007482ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-310400748212024-01-012024-12-310400748212023-01-012023-12-310400748222024-01-012024-12-310400748222023-01-012023-12-310400748262024-01-012024-12-310400748262023-01-012023-12-310400748212024-01-012024-12-3104007482ns5:PlantMachinery2024-01-012024-12-3104007482ns5:FurnitureFittings2024-01-012024-12-3104007482ns5:MotorVehicles2024-01-012024-12-3104007482ns10:HighestPaidDirector2024-01-012024-12-3104007482ns10:HighestPaidDirector2023-01-012023-12-3104007482ns5:OwnedAssets2024-01-012024-12-3104007482ns5:OwnedAssets2023-01-012023-12-3104007482ns5:LeasedAssets2024-01-012024-12-3104007482ns5:LeasedAssets2023-01-012023-12-3104007482112024-01-012024-12-3104007482112023-01-012023-12-3104007482ns5:HirePurchaseContracts2024-01-012024-12-3104007482ns5:HirePurchaseContracts2023-01-012023-12-3104007482ns10:OrdinaryShareClass12023-01-012023-12-3104007482ns5:LeaseholdImprovements2023-12-3104007482ns5:PlantMachinery2023-12-3104007482ns5:FurnitureFittings2023-12-3104007482ns5:MotorVehicles2023-12-3104007482ns5:LeaseholdImprovements2024-01-012024-12-3104007482ns5:LeaseholdImprovements2024-12-3104007482ns5:PlantMachinery2024-12-3104007482ns5:FurnitureFittings2024-12-3104007482ns5:MotorVehicles2024-12-3104007482ns5:LeaseholdImprovements2023-12-3104007482ns5:PlantMachinery2023-12-3104007482ns5:FurnitureFittings2023-12-3104007482ns5:MotorVehicles2023-12-3104007482ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3104007482ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3104007482ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-12-3104007482ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3104007482ns5:CostValuation2024-12-3104007482ns5:Subsidiary42024-01-012024-12-31040074827ns5:Subsidiary42024-01-012024-12-3104007482ns5:Subsidiary52024-01-012024-12-3104007482ns5:Subsidiary592024-01-012024-12-3104007482ns5:Subsidiary62024-01-012024-12-3104007482ns5:Subsidiary6112024-01-012024-12-3104007482ns5:Subsidiary72024-01-012024-12-310400748213ns5:Subsidiary72024-01-012024-12-3104007482ns5:Subsidiary82024-01-012024-12-3104007482ns5:Subsidiary8152024-01-012024-12-3104007482ns5:JointVenture112024-01-012024-12-3104007482ns5:Associate352024-01-012024-12-31040074827ns5:Associate42024-01-012024-12-3104007482ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3104007482ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3104007482ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-12-3104007482ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-12-3104007482ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3104007482ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3104007482ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-3104007482ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-12-3104007482ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-3104007482ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3104007482ns5:HirePurchaseContracts2024-12-3104007482ns5:HirePurchaseContracts2023-12-3104007482ns5:WithinOneYear2024-12-3104007482ns5:WithinOneYear2023-12-3104007482ns5:BetweenOneFiveYears2024-12-3104007482ns5:BetweenOneFiveYears2023-12-3104007482ns5:AllPeriods2024-12-3104007482ns5:AllPeriods2023-12-3104007482ns5:Secured2024-12-3104007482ns5:Secured2023-12-3104007482ns5:TaxLossesCarry-forwardsDeferredTax2024-12-3104007482ns5:TaxLossesCarry-forwardsDeferredTax2023-12-3104007482ns5:DeferredTaxation2023-12-3104007482ns5:DeferredTaxation2024-01-012024-12-3104007482ns5:DeferredTaxation2024-12-3104007482ns10:OrdinaryShareClass12024-12-3104007482ns5:RetainedEarningsAccumulatedLosses2023-12-31040074824ns10:Director42023-12-31040074824ns10:Director42022-12-31040074824ns10:Director42024-01-012024-12-31040074824ns10:Director42023-01-012023-12-31040074824ns10:Director42024-12-31040074824ns10:Director42023-12-31040074821ns10:Director12023-12-31040074821ns10:Director12022-12-31040074821ns10:Director12024-01-012024-12-31040074821ns10:Director12023-01-012023-12-31040074821ns10:Director12024-12-31040074821ns10:Director12023-12-3104007482ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2024-01-012024-12-3104007482ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2023-01-012023-12-3104007482ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2024-12-3104007482ns5:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties2023-12-31
REGISTERED NUMBER: 04007482 (England and Wales)











Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 December 2024

for

Cocksedge Building Contractors Limited

Cocksedge Building Contractors Limited (Registered number: 04007482)






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




Page

Company Information 1

Strategic Report 2

Report of the Directors 5

Report of the Independent Auditors 8

Income Statement 12

Other Comprehensive Income 13

Balance Sheet 14

Statement of Changes in Equity 15

Cash Flow Statement 16

Notes to the Cash Flow Statement 17

Notes to the Financial Statements 18


Cocksedge Building Contractors Limited

Company Information
for the Year Ended 31 December 2024







DIRECTORS: S C Nugent
G C Gee
J P Buckingham
M A Ashworth
N R L Wood
D J Reeve





REGISTERED OFFICE: 25 Hampstead Avenue
Mildenhall
Suffolk
IP28 7AS





REGISTERED NUMBER: 04007482 (England and Wales)





AUDITORS: Knights Lowe Limited
Chartered Accountants
and Statutory Auditors
Eldo House, Kempson Way
Suffolk Business Park
Bury St Edmunds
Suffolk
IP32 7AR

Cocksedge Building Contractors Limited (Registered number: 04007482)

Strategic Report
for the Year Ended 31 December 2024

The directors present their strategic report for the year ended 31 December 2024.

The results for the year and the financial position of the company are as shown in the annexed accounts.

Business Overview

As a Suffolk based company, established in 1938, we take pride in being an enviable business that is reliable, highly skilled and committed to delivering a service that is on time, to a high quality within budget.

Our aim is to extend this reputation by introducing new ideas and skillsets for the benefit of our clients whilst having the flexibility and courage for innovation.

Our continued objective is to provide a variety of comprehensive high quality building services to our clients, mostly as main contractors.


Objectives & Strategy

As detailed in the Review of Business, results in 2024 proved very challenging, however the company has a strong forward order book with exceptional loss making projects being completed or all costs accrued in 2024, and sustainable, profitable core projects secured in 2025 and beyond.

The objectives & strategies for the coming financial year are:

- To Continue to provide continue focusing on delivering high-quality building services across all areas of the business
- Return to healthy profitability as we continue to secure new contracts, including repeat business, with a strong client base.
- Focusing on maximizing returns and meeting its targets, alongside and always providing the exceptional client service the business is renowned for.

Key Performance Indicators

The key performance indicators for the company are turnover, gross margin and direct overheads.


Cocksedge Building Contractors Limited (Registered number: 04007482)

Strategic Report
for the Year Ended 31 December 2024

REVIEW OF BUSINESS
Despite an increase in revenue, 2024 proved to be a very challenging and disappointing year financially. The loss reported was due to significant delays completing two major projects which resulted in increased costs and overheads. Although both projects have now been completed, this impacted on the rest of our business, which continued to operate successfully producing healthy returns. As a requirement by accounting standards the total of the contact loss to completion of both these contracts has been included in the 2024 accounts. Other contracts and future contracts are profitable.

In response to this year's result, the Directors plan to decline single-stage design and build projects for the foreseeable future. This has been a key factor in the results for the last two years. Limiting the maximum project values and the turnover being targeted are also key objectives, which in turn will also result in a reduction in overheads.

The result for the financial year has been managed and financed in several ways:

- The goodwill and support of both customers and creditors has been utilized during the period, and since the year end this support has continued as cashflows improve.

- Historic cash reserves have been utilized, that had been built from careful finance management in previous years.

- Subcontract payment terms have been aligned with industry standards or contacted agreements, providing a significant positive cash inflow, again a benefit of historic relationships and management.

- A significant proportion of the loss reported in 2024 (approximately 1/3) related to cashflows incurred in 2023 and , earlier, with a reduction in overall contract margin meaning a loss has been recognised in 2024.

- Additional external financing has been arranged and received, showing support and backing to the business.

These financing items were necessary in 2024 due to the loss on the two contracts and ongoing into 2025 cashflows and profits are positive meaning additional financing won't be necessary.


Future Outlook

To reflect the difficult trading year and with a significantly positive 2025 the directors have prepared full statutory accounts for the period end to 30 June 2025, for use of its stakeholders, suppliers & customers.

Accounts to 30 June 2025 show a net profit £1.9m, with positive operating cashflows. Expected financing cashflows including bank loan repayments, HMRC liabilities and group debt have also been made and maintained as expected and in line with payment terms.

The company has a strong forward order book entering 2025 with the forecast revenue for the year virtually secured. The Directors are confident of a return to healthy profitability as we continue to secure new contracts, including repeat business, with a strong client base. The aim is to continue focusing on delivering high-quality building services across all areas of the business, focusing on maximizing returns and meeting its targets.


Cocksedge Building Contractors Limited (Registered number: 04007482)

Strategic Report
for the Year Ended 31 December 2024

PRINCIPAL RISKS AND UNCERTAINTIES
Management continually monitors the risks facing the company together with assessing the controls used for managing these risks. The board of directors regularly reviews the principal risk facing the business.

(a) Economic downturn
The directors are aware of the consistent requirement to monitor the wider performance and outlook of the UK economy and the likely effect on the construction industry sector.

(b) Competitor pressure
Competitive tendering is continually monitored, all tenders whether won or lost are reviewed internally to establish how pricing and the offering can be improved on future tenders.

(c) Loss of key personnel
The company recognizes the need to attract and retain excellent people to continue to manage the plans of the company. This is achieved by performance management and regular reviews of remuneration to ensure the risk is mitigated.
The availability of quality, skilled labour is still a challenge for our industry.

(d) Reliance on key suppliers
The uncertainties around the general economic climate relating to global pricing and the cost of borrowing remain a risk to the business. We continue to have good relationship with our supply chain, many of whom we have been trading with for many years and have supported us during a difficult period in the company's history.

(e) Health & Safely (H&S)
Excellent Health and Safety performance has the highest priority in the company. The company is accredited to ISO 14001:2015 and ISO 45001:2018 and is subject to regular independent audit to maintain its registration. Our aim is to ensure our offices and projects are healthy and safe places for our employees, supply chain and visitors to work.
The company has robust H&S policies are in place which are implemented on all our sites in cooperation with our clients and main contractors that we work for. Performance against H&S KPI's is monitored by senior management and corrective action is taken when required.
Regular training, including updates, is provided to Cocksedge employees and its subcontractors when required.

(f) Quality
The company is accredited to IOS 9001:2015 and prides itself on the quality of the work it carries out and its reputation in the sectors it operates in..Our objective is to improve the deliverables to ensure the quality of completed work that we hand over.

(g) Environmental
We are committed to reducing our carbon emissions and have set up a Carbon Reduction Team who maintains environmental and carbon data collection for all projects and offices. We have a Carbon Reduction Plan aimed at reducing our carbon footprint across all our operations.
During 2024, we have been working on two passive house contracts, one of which is a large student accommodation scheme. Work has also commenced on large decarbonisation project.
The company has invested heavily its fleet of electric vehicles with all company cars now either electric or hybrid. 18 electric vehicles are now leased compared to 17 at the end of 2023, plus 1 hybrid vehicle.

ON BEHALF OF THE BOARD:





N R L Wood - Director


30 September 2025

Cocksedge Building Contractors Limited (Registered number: 04007482)

Report of the Directors
for the Year Ended 31 December 2024

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

PRINCIPAL ACTIVITIES
The principal activities of the company in the year under review were those of builders and building contractors.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.


Cocksedge Building Contractors Limited (Registered number: 04007482)

Report of the Directors
for the Year Ended 31 December 2024

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

S C Nugent
G C Gee
J P Buckingham
M A Ashworth
N R L Wood
D J Reeve

STREAMLINED ENERGY AND CARBON REPORTING
This report summaries our energy usage, associated emissions, energy efficiency actions and energy performance under the government policy Streamlined Energy and Carbon Reporting (SECR), as implemented by the Companies ('Directors' Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018.

Cocksedge Building Contractors Limited are a large UK incorporated business. Under SECR legislation we are mandated to include energy consumption, emissions, intensity metrics and all energy efficiency improvements implemented in our most recent financial year. An organisational boundary has been applied for the purposes of the reporting.

Certain consumption data used for SECR has been estimated to achieve adequate data coverage. This is due to the nature of some of our projects. One of our business objectives for 2025 is to introduce a more robust system to measure and manage our CO2 emissions to determine a climate strategy aimed at reducing our carbon footprint. This will also enable us to extend our SECR to include other indirect emissions relating to our supply chain.

Greenhouse gas emissions and energy consumption


Unit 2024 2023

Emissions resulting from activities for which the
company is responsible

tCO2e

322

271

Emissions resulting from the purchase of electricity
by the company for its own use

tCO2e

19

20

Emissions resulting from use of fuel by employees in
privately owned vehicles

tCO2e

34

53
Total Emissions 375 344
Total Energy Consumption KWh 716,022 714,884
Tonnes CO2 per £1m turnover 6 5.8

Scope 2 indirect emissions (purchased electricity) for this year of reporting are 108.642 tCO2e, resulting from the consumption of 514,889 kWh of electricity purchased and consumed in day-to-day business operations. This represents a carbon decrease of 6.5% from last year.


Cocksedge Building Contractors Limited (Registered number: 04007482)

Report of the Directors
for the Year Ended 31 December 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company 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;
- state whether applicable accounting standards have been followed, subject to any material departures disclosed
and explained in the financial statements;
- 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 transactions and disclose with reasonable accuracy at any time the financial position of the company 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 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 company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, having expressed their willingness to continue in office, will be deemed reappointed for the financial year in accordance with the section 487(2) of the Companies Act 2006 unless the company receives notice under section 488(1) of the Companies Act 2006.

ON BEHALF OF THE BOARD:





N R L Wood - Director


30 September 2025

Report of the Independent Auditors to the Members of
Cocksedge Building Contractors Limited

Opinion
We have audited the financial statements of Cocksedge Building Contractors Limited (the 'company') for the year ended 31 December 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the 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 company's affairs as at 31 December 2024 and of its loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Cocksedge Building Contractors Limited


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

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page seven, 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Cocksedge Building Contractors Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the companies operating sector;
- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation;
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias;
- investigated the rationale behind significant or unusual transactions; and
- specifically tested the used stock valuation including the used stock write-down provision, maintenance contracts, and the buy-back provision. These are areas requiring some level of management judgement and so could be susceptible to management bias.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- reading the minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims;
- reviewing correspondence with HMRC, relevant regulators [Scania for franchise purposes] and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.


Report of the Independent Auditors to the Members of
Cocksedge Building Contractors Limited

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

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




James Knights BSc ACA (Senior Statutory Auditor)
for and on behalf of Knights Lowe Limited
Chartered Accountants
and Statutory Auditors
Eldo House, Kempson Way
Suffolk Business Park
Bury St Edmunds
Suffolk
IP32 7AR

30 September 2025

Cocksedge Building Contractors Limited (Registered number: 04007482)

Income Statement
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

TURNOVER 62,053,484 59,790,728

Cost of sales 64,790,431 56,185,977
GROSS (LOSS)/PROFIT (2,736,947 ) 3,604,751

Administrative expenses 4,425,060 3,671,522
(7,162,007 ) (66,771 )

Other operating income 506,514 1,135,646
OPERATING (LOSS)/PROFIT 5 (6,655,493 ) 1,068,875

Loans written off 6 - 2,169,479
(6,655,493 ) (1,100,604 )

Interest receivable and similar income 14,318 33,665
(6,641,175 ) (1,066,939 )
Amounts written off investments 7 - (200 )
(6,641,175 ) (1,066,739 )

Interest payable and similar expenses 8 3,872 289,300
LOSS BEFORE TAXATION (6,645,047 ) (1,356,039 )

Tax on loss 9 (235,243 ) (327,923 )
LOSS FOR THE FINANCIAL YEAR (6,409,804 ) (1,028,116 )

Cocksedge Building Contractors Limited (Registered number: 04007482)

Other Comprehensive Income
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

LOSS FOR THE YEAR (6,409,804 ) (1,028,116 )


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

(6,409,804

)

(1,028,116

)

Cocksedge Building Contractors Limited (Registered number: 04007482)

Balance Sheet
31 December 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 568,389 571,173
Investments 12 508 508
568,897 571,681

CURRENT ASSETS
Stocks 13 913,321 3,393,463
Debtors 14 14,806,804 14,298,242
Cash at bank and in hand 1,395,399 3,237,556
17,115,524 20,929,261
CREDITORS
Amounts falling due within one year 15 15,968,859 12,561,930
NET CURRENT ASSETS 1,146,665 8,367,331
TOTAL ASSETS LESS CURRENT LIABILITIES 1,715,562 8,939,012

CREDITORS
Amounts falling due after more than one
year

16

(1,043,926

)

(1,713,556

)

PROVISIONS FOR LIABILITIES 20 - (44,016 )
NET ASSETS 671,636 7,181,440

CAPITAL AND RESERVES
Called up share capital 21 1,000 1,000
Retained earnings 22 670,636 7,180,440
SHAREHOLDERS' FUNDS 671,636 7,181,440

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




S C Nugent - Director



N R L Wood - Director


Cocksedge Building Contractors Limited (Registered number: 04007482)

Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 1,000 8,453,556 8,454,556

Changes in equity
Dividends - (245,000 ) (245,000 )
Total comprehensive income - (1,028,116 ) (1,028,116 )
Balance at 31 December 2023 1,000 7,180,440 7,181,440

Changes in equity
Gift to NGB Employee Ownership
Trust

-

(100,000

)

(100,000

)
Total comprehensive income - (6,409,804 ) (6,409,804 )
Balance at 31 December 2024 1,000 670,636 671,636

Cocksedge Building Contractors Limited (Registered number: 04007482)

Cash Flow Statement
for the Year Ended 31 December 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (2,298,564 ) 466,724
Interest paid 50,694 (233,502 )
Interest element of hire purchase payments
paid

(54,566

)

(55,798

)
Tax paid 290,550 (133,697 )
Net cash from operating activities (2,011,886 ) 43,727

Cash flows from investing activities
Purchase of tangible fixed assets (115,655 ) (30,078 )
Purchase of fixed asset investments - (102 )
Sale of tangible fixed assets 1,200 23,451
Sale of fixed asset investments - 3
Interest received 14,318 33,665
Net cash from investing activities (100,137 ) 26,939

Cash flows from financing activities
New loans in year 700,000 -
Loan repayments in year (546,875 ) (546,875 )
Capital repayments in year (156,724 ) (165,179 )
Amount withdrawn by directors (372 ) (80,048 )
Movement in loans to group 373,837 (458,579 )
Equity dividends paid - (245,000 )
Gifts to NGB Employee Ownership Trust (100,000 ) -
Net cash from financing activities 269,866 (1,495,681 )

Decrease in cash and cash equivalents (1,842,157 ) (1,425,015 )
Cash and cash equivalents at beginning of
year

2

3,237,556

4,662,571

Cash and cash equivalents at end of year 2 1,395,399 3,237,556

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

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

2024 2023
£    £   
Loss before taxation (6,645,047 ) (1,356,039 )
Depreciation charges 118,439 92,175
Profit on disposal of fixed assets (1,200 ) (8,751 )
Impairment of fixed asset investments - (200 )
Finance costs 3,872 289,300
Finance income (14,318 ) (33,665 )
(6,538,254 ) (1,017,180 )
Decrease/(increase) in stocks 2,480,142 (844,825 )
Increase in trade and other debtors (605,711 ) (2,971,790 )
Increase in trade and other creditors 2,365,259 5,300,519
Cash generated from operations (2,298,564 ) 466,724

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 1,395,399 3,237,556
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 3,237,556 4,662,571


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 3,237,556 (1,842,157 ) 1,395,399
3,237,556 (1,842,157 ) 1,395,399
Debt
Finance leases (229,040 ) 156,724 (72,316 )
Debts falling due within 1 year (546,875 ) - (546,875 )
Debts falling due after 1 year (729,167 ) 546,875 (182,292 )
(1,505,082 ) 703,599 (801,483 )
Total 1,732,474 (1,138,558 ) 593,916

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

1. STATUTORY INFORMATION

Cocksedge Building Contractors 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 Company 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.

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention except for the modification to a fair value basis for certain financial instruments as specified in the accounting policies below.

Going Concern Basis

The financial statements have been prepared on the going concern basis, which assumes that the Company will continue in operational existence for the foreseeable future and there will be no significant change to its business activates in the foreseeable future.

In assessing the appropriateness of the going concern basis, the Directors have considered the Company's forecasts and projections, including cash flow forecasts, for a period of at least 12 months from the date of approval of these financial statements. The Directors have also reviewed the Company's current financial position, borrowing facilities, and future commitments.

In the period significant losses have been incurred. The directors have taken action to mitigate these, and they relate to 2 specific contracts of which one was completed by the year end and the other has been completed at the time of writing. As requirement by accounting standards the total of the contact loss to completion has been included in the 2024 accounts. Other contracts and future contracts are profitable.

Cash requirements caused by these losses have been managed by:

- Additional external financing in the year of £700,000
- Utilization of historic excess cash balances
- Rebasing of creditor terms to be in line with industry standards

Accounts to 30 June 2025 show a net profit £1.9m, with positive operating cashflows. Expected financing cashflows including bank loan repayments, HMRC liabilities and group debt have also been made and maintained as expected.

Forecasts and cashflows have been considered beyond 30 June 2025 for the next 12 months, these are positive, and no additional external debt is considered necessary due to the positive cashflows of future contracts and activity. These forecasts include the repayment of the additional external financing received in 2024 and increasing generally the company's overall cash position. Cashflows are always somewhat uncertain and on this basis the directors have approached the provider of the external financing, and in principle agreed extended terms should they be required.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

Based on this assessment, the Directors are satisfied that the Company has adequate resources to continue in operational existence for the foreseeable future and that there are no material uncertainties that may cast significant doubt on the Company's ability to continue as a going concern. Accordingly, the financial statements have been prepared on a going concern basis.

Preparation of consolidated financial statements
The financial statements contain information about Cocksedge Building Contractors Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 400 of the Companies Act 2006 from the requirements to prepare consolidated financial statements as it and its subsidiary undertakings are included by full consolidation in the consolidated financial statements of its parent, NGB Construction Limited, .

Critical accounting 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 amounts 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.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.

Critical judgements in applying the company's accounting policies
The following are the critical judgements, including those involving estimations, that the directors have made in the process of applying the company's accounting policies and that have the most significant effect on the amounts recognised in the financial statements.

Depreciation of tangible fixed assets
Tangible fixed assets are recognised at cost and depreciated over the basis appropriate to charge to the profit and loss account the economic consumption of those assets during the accounting period. The charge is calculated as described below and is based on the directors' knowledge of the reduction in the residual value of trading assets on average over the investment cycle of each class of asset. The rates of depreciation are kept under review such that assets are written down to residual value at the end of their economic lives.

Outcome of long term contracts
Profit recognised on long term contracts is based on the estimated margin of the contract at completion. This margin is estimated by the directors using their knowledge of the industry and the specific contracts.

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

In the case of long term contracts, turnover represents the certificated work done in the year.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant & equipment - 4 to 10 years straight line
Fixtures and fittings - 5 to 7 years straight line
Motor vehicles - 2 to 5 years straight line

Stocks and work in progress
Work in progress is measured at the lower of cost and net realisable value. For long term contracts, work in progress is calculated on a margin basis as described in further detail in the accounting policy for long term contracts.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

3. ACCOUNTING POLICIES - continued

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, and loans from banks or other related parties.

Debt instruments, like loans and other accounts receivable and payable, are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration, expected to be paid or received. However if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset or liability is measured, initially and subsequently, at the present value of the future payment discounted at a market rate of interest for a similar debt instrument.

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 Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate, which is an approximation of the amount that the company would receive for the asset if it were to be sold at the balance sheet date.

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the 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.

Income 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.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

3. ACCOUNTING POLICIES - continued

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

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

Rentals paid under operating leases are charged to the profit and loss account over the term of the lease.

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

Long term contracts
The attributable profit on long term contracts is recognised once their outcome can be assessed with reasonable certainty. The profit recognised reflects the proportion of work completed to date on the project.

Costs associated with long term contracts are included in stock to the extent that they cannot be matched with contract work accounted for as turnover. Long term contract balances included in stocks are stated at cost, after provision has been made for any foreseeable losses and the deduction of applicable payments on account.

Full provision is made for losses on all contracts in the year in which the loss is first foreseen.

Investments in associates and joint ventures
Investments in associates are accounted for under the cost method. Therefore investments are initially recognised at cost in the balance sheet. They are subsequently reviewed for impairment at the balance sheet date.

Investments in subsidiaries
Investments in subsidiaries are recognised at cost less any impairment identified. The company has taken advantage of the exemption available under section 400 of the Companies Act to not produce consolidated financial statements as it is included in its immediate parent company's consolidated financial statements.

Provision for liabilities
Provisions are recognised when the company has a present obligation (legal or constructive) as a result of a past event, it is probable that the company will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.

The company recognises a provision for annual leave accrued by employees as result of services rendered in the current period, and which employees are entitled to carry forward and use within the next 12 months. The provision is measured at the salary cost payable for the period of absence.

Impairment
At each reporting date, goodwill and other fixed assets, including tangible fixed assets and investments but excluding investment properties, are assessed to determine whether there is an indication that the carrying amount of an asset may be more than its recoverable amount and that the asset should be impaired. If there is an indication of possible impairment, the recoverable amount of an asset, which is the higher of its value in use and its net realisable value, is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is written down to its estimated recoverable amount and an impairment loss is recognised in the income statement.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 4,252,319 3,949,450
Social security costs 468,743 432,169
Other pension costs 160,118 125,712
4,881,180 4,507,331

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

General building and construction 88 84
Office and management 24 23
112 107

2024 2023
£    £   
Directors' remuneration 552,040 535,606
Directors' pension contributions to money purchase schemes 26,049 23,032

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 6 7

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 112,218 110,171
Pension contributions to money purchase schemes 5,572 5,477

5. OPERATING (LOSS)/PROFIT

The operating loss (2023 - operating profit) is stated after charging/(crediting):

2024 2023
£    £   
Depreciation - owned assets 63,081 36,815
Depreciation - assets on hire purchase contracts 55,358 55,358
Profit on disposal of fixed assets (1,200 ) (8,751 )
Auditors' remuneration 42,130 29,501
Hire of plant 1,428,246 2,301,683

6. EXCEPTIONAL ITEMS
2024 2023
£    £   
Loans written off - (2,169,479 )

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

7. AMOUNTS WRITTEN OFF INVESTMENTS
2024 2023
£    £   
Amount written off investments - (200 )

In 2022 the investment in Latchingdon South Ltd was impaired to nil, rather than cost. The cost (nominal value) of the investment was reinstated last year (2023), as the company is still active. No amounts have been written off investments in 2024.

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank charges 15,068 11,366
Other interest 4,433 11,980
Bank loan interest 75,265 105,857
Present value adjustment (145,460 ) 104,299
Hire purchase interest 54,566 55,798
3,872 289,300

9. TAXATION

Analysis of the tax credit
The tax credit on the loss for the year was as follows:
2024 2023
£    £   
Current tax:
Tax relating to prior year (191,227 ) (228,979 )

Deferred tax (44,016 ) (98,944 )
Tax on loss (235,243 ) (327,923 )

UK corporation tax has been charged at 25% (2023 - 25%).

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

9. TAXATION - continued

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

2024 2023
£    £   
Loss before tax (6,645,047 ) (1,356,039 )
Loss multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 25%)

(1,661,262

)

(339,010

)

Effects of:
Expenses not deductible for tax purposes 12,965 222,407
Adjustments to tax charge in respect of previous periods (6,073 ) (228,979 )
R and D (191,227 ) -
Losses c/fwd or b/fwd 1,610,354 17,659
Total tax credit (235,243 ) (327,923 )

10. DIVIDENDS
2024 2023
£    £   
Interim - 245,000

11. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant & and Motor
property equipment fittings vehicles Totals
£    £    £    £    £   
COST
At 1 January 2024 - 791,369 318,879 280,808 1,391,056
Additions 21,137 77,145 - 17,373 115,655
Disposals - (3,080 ) - (5,000 ) (8,080 )
At 31 December 2024 21,137 865,434 318,879 293,181 1,498,631
DEPRECIATION
At 1 January 2024 - 267,200 291,162 261,521 819,883
Charge for year 21,137 76,394 8,122 12,786 118,439
Eliminated on disposal - (3,080 ) - (5,000 ) (8,080 )
At 31 December 2024 21,137 340,514 299,284 269,307 930,242
NET BOOK VALUE
At 31 December 2024 - 524,920 19,595 23,874 568,389
At 31 December 2023 - 524,169 27,717 19,287 571,173

Included within plant and machinery tangible fixed assets is assets with a net book value of £429,027 (2023 : £484,385) which are leased to SJR Scaffolding Ltd for a nominal income as part of a wider commercial agreement with SJR Scaffolding Ltd.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

11. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant &
equipment
£   
COST
At 1 January 2024
and 31 December 2024 553,583
DEPRECIATION
At 1 January 2024 69,198
Charge for year 55,358
At 31 December 2024 124,556
NET BOOK VALUE
At 31 December 2024 429,027
At 31 December 2023 484,385

12. FIXED ASSET INVESTMENTS
Interest
in
investment
£   
COST
At 1 January 2024
and 31 December 2024 508
NET BOOK VALUE
At 31 December 2024 508
At 31 December 2023 508

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

Subsidiaries


ABS Build Limited
Registered office: 25 Hampstead Avenue Mildenhall, UK
Nature of business: Building and construction
%
Class of shares: holding
Ordinary 100.00

The investment is held at cost less impairment on the balance sheet of Cocksedge Building Contractors Limited.

This subsidiary has not been consolidated in these financial statements as the company is exempt from the preparation of consolidated financial statements under Section 400 of the companies act 2006.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

12. FIXED ASSET INVESTMENTS - continued

Latchingdon South Limited
Registered office: Eldo House, Kempson Way, UK
Nature of business: Property development
%
Class of shares: holding
Ordinary 100.00

The investment is held at cost less impairment on the balance sheet of Cocksedge Building Contractors Limited.

This subsidiary has not been consolidated in these financial statements as the company is exempt from the preparation of consolidated financial statements under Section 400 of the companies act 2006.

Breck Gardens Limited
Registered office: 25 Hampstead Avenue, Mildenhall, UK
Nature of business: Housing Development
%
Class of shares: holding
Ordinary 100.00

The investment is held at cost less impairment on the balance sheet of Cocksedge Building Contractors Limited.

This subsidiary has not been consolidated in these financial statements as the company is exempt from the preparation of consolidated financial statements under Section 400 of the companies act 2006.

Lakenheath Developments Ltd
Registered office: 25 Hampstead Avenue, Mildenhall, UK
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00

The investment is held at cost less impairment on the balance sheet of Cocksedge Building Contractors Limited.

This subsidiary has not been consolidated in these financial statements as the company is exempt from the preparation of consolidated financial statements under Section 400 of the companies act 2006.

Burlingham Mill Partnership Limited
Registered office: Eldo House, Kempson Way, Bury Saint Edmunds IP32 7AR
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00

The investment is held at cost less impairment on the balance sheet of Cocksedge Building Contractors Limited.

This subsidiary has not been consolidated in these financial statements as the company is exempt from the preparation of consolidated financial statements under Section 400 of the companies act 2006.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

12. FIXED ASSET INVESTMENTS - continued

Joint venture

Humberstone Road Developments Limited
Registered office: 25 Hampstead Avenue, Mildenhall, UK
Nature of business: Property development and rental
%
Class of shares: holding
Ordinary 50.00

Cocksedge Building Contractors Limited owns 50% of the shares in the company. Cocksedge Building Contractors Limited does not have control over this company and therefore this is held under the cost model in the accounts.

Associated companies

Histon Station Development Limited
Registered office: 25 Hampstead Avenue, Mildenhall, UK
Nature of business: Property development
%
Class of shares: holding
Ordinary C shares 33.00

The investment is held at cost of £1 on the balance sheet of Cocksedge Building Contractors Limited.

Burnham Developments Limited
Registered office: 25 Hampstead Avenue, Mildenhall, UK
Nature of business: Property development
%
Class of shares: holding
Ordinary 33.00

The investment is held at cost of £2 on the balance sheet of Cocksedge Building Contractors Limited.

13. STOCKS
2024 2023
£    £   
Work-in-progress 913,321 3,393,463

14. DEBTORS
2024 2023
£    £   
Amounts falling due within one year:
Trade debtors 8,039,213 7,043,385
Amounts owed by group undertakings 4,005,142 4,003,340
Other debtors 993,691 1,620,574
Directors' loan accounts 98,966 98,592
Corporation tax 132,835 232,158
Prepayments 111,505 84,206
13,381,352 13,082,255

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

14. DEBTORS - continued
2024 2023
£    £   
Amounts falling due after more than one year:
Trade debtors 1,031,379 707,774
Other debtors 394,073 508,213
1,425,452 1,215,987

Aggregate amounts 14,806,804 14,298,242

SJR Scaffolding Ltd
Included within other debtors is £524,451 (2023: £470,137) owed from SJR Scaffolding Ltd, a previously associated company of which Cocksedge Building Contractors Ltd owned a 25% shareholding until this was sold on 31 December 2022. A personal guarantee is in place from Stuart Ramm supporting this loan. Cocksedge Building Contractors Ltd also hold a formal debenture over the assets of SJR Scaffolding Ltd to support this loan. Having reviewed the position of the company and the future trading and cashflow forecasts the directors feel that this amount is recoverable. The other debtors figure represents £569,953 (2023: 626,650) lent under a formal loan agreement with a final repayment date of 31 December 2028 discounted to estimated net present value at an appropriate rate. £394,073 (2023: £382,672) of this is shown within amounts falling due after more than one year.


Humberstone Road Developments Ltd
There is an amount included within other debtors falling due within one year of £501,530 (2023: £888,478) owed from Humberstone Road Developments Ltd, a company that Cocksedge Building Contractors Ltd own 50% of the share capital. From reviewing the assets held by Humberstone Road Developments Ltd the directors made the decision to write off £390,000 in the year and are are confident that the debtor shown in the financial statements is fully recoverable.

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 17) 546,875 546,875
Hire purchase contracts (see note 18) 72,316 158,453
Trade creditors 13,637,022 11,112,819
Amounts owed to group undertakings 581,028 205,389
Other taxes & social security 175,004 158,905
VAT 9,622 -
Other creditors 694,251 194,134
Accruals 252,741 185,355
15,968,859 12,561,930

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans (see note 17) 182,292 729,167
Hire purchase contracts (see note 18) - 70,587
Trade creditors 861,634 913,802
1,043,926 1,713,556

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

17. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 546,875 546,875

Amounts falling due between one and two years:
Bank loans - 1-2 years 182,292 546,875

Amounts falling due between two and five years:
Bank loans - 2-5 years - 182,292

18. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase
contracts
2024 2023
£    £   
Net obligations repayable:
Within one year 72,316 158,453
Between one and five years - 70,587
72,316 229,040

Non-cancellable
operating leases
2024 2023
£    £   
Within one year 180,909 173,130
Between one and five years 185,240 308,428
366,149 481,558

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

19. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 729,167 1,276,042
Hire purchase contracts 72,316 229,040
Other loan 700,000 -
1,501,483 1,505,082

National Westminster Bank PLC holds a debenture over the assets of the company.

The above includes £729,167 (2023: £1,276,042) financed by a Coronavirus Business Interruption Loan backed by the UK government.

Four of the directors, S Nugent, J Buckingham, G Gee and M Ashworth have given personal guarantees up to £400,000, £100,00, £25,000 and £25,000 respectively in relation to the other loan of £700,000 (2023 £nil).

The hire purchase agreements are secured on the assets acquired.

20. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Tax losses carried forward - (84,693 )
Other timing differences - (3,186 )
Accelerated capital allowances - 131,895
- 44,016

Deferred
tax
£   
Balance at 1 January 2024 44,016
Credit to Income Statement during year (44,016 )
Balance at 31 December 2024 -

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
1,000 Ordinary £1 1,000 1,000

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

22. RESERVES
Retained
earnings
£   

At 1 January 2024 7,180,440
Deficit for the year (6,409,804 )
Gift to NGB Employee Ownership
Trust

(100,000

)

At 31 December 2024 670,636

23. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 December 2024 and 31 December 2023:

2024 2023
£    £   
J P Buckingham
Balance outstanding at start of year 681 681
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 681 681

S C Nugent
Balance outstanding at start of year 97,870 17,822
Amounts advanced 415 80,048
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 98,285 97,870

T Grant
Balance outstanding at start of year 41 41
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 41 41

Interest has been charged on S Nugent's overdrawn loan account at the official rate of 2.25%.

24. RELATED PARTY DISCLOSURES

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

Entities with significant deemed connection due to large loan relationship balances and other trading interactions are included in the figures below and are detailed further on notes 14 and 11 in these financial statements.

Cocksedge Building Contractors Limited (Registered number: 04007482)

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

24. RELATED PARTY DISCLOSURES - continued

Entities over which the entity has control, joint control or significant influence
2024 2023
£    £   
Sales 13,541 49,231
Purchases 644,545 1,265,136
Loans made to the related parties 2,579 185,652
Amount due from related parties 1,540,676 1,449,379
Amount due to related parties - 436,814
Recognised bad or doubtful debts due from related parties - 2,169,479

The ultimate parent company is NGB Construction Limited which is registered in England and Wales.

25. ULTIMATE CONTROLLING PARTY

The controlling party is Cocksedge Holdings Limited.

The ultimate controlling party is NGB Construction Employee Ownership Trust.

Control is achieved by virtue of majority shareholding in the ultimate parent company, NGB Construction Limited, who prepare consolidated accounts. These can be obtained from 25 Hampstead Avenue, Mildenhall IP28 7AS.

26. EMPLOYEE OWNERSHIP

On 30th January 2020 the entire issued share capital of NGB Construction Ltd was acquired by NGB Employee Ownership Trust ("EOT"). The EOT holds shares for the future benefit of the Company's employees.

During the year ended 31 December 2024 gifts of £100,000 (2023 : £NIL) were made to the EOT by Cocksedge Building Contractors Limited. In 2023 NGB Construction Ltd made gifts of £245,000.

The EOT is for the benefit of all employees of the NGB Construction Ltd group.