Company Registration No. 07192072 (England and Wales)
URBAN REGEN HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
URBAN REGEN HOLDINGS LIMITED
COMPANY INFORMATION
Director
Mr A Walker
Company number
07192072
Registered office
Langley Road
Pendlebury
Salford
Greater Manchester
M6 6FG
Auditor
Royce Peeling Green Limited
The Copper Room
Deva City Office Park
Trinity Way
Manchester
M3 7BG
URBAN REGEN HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group and company balance sheets
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 27
URBAN REGEN HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The director presents the strategic report for the year ended 31 December 2024.

Fair review of the business

The Group’s principal activity continues to be land remediation, road and sewer establishment and associated works for the house-building sector. In addition, the Group has a small portfolio of listed investments and owns two investment properties.

Although there remain considerable uncertainties in the economy generally, and also in the housebuilding sector, 2024 has proved to be an encouraging year. Turnover has increased by in excess of 50% although this must be looked at in the context of the significant reduction in turnover in 2023.

There has been some erosion in the gross profit margin but with continued focus on costs and efficiencies this has been retained at a satisfactory level which has contributed to the improved operating profit.

The Group’s listed investments have again shown a healthy level of capital growth.

The strength of the Group balance sheet, which includes significant cash reserves, underpins the further development of the business from a stable and robust financial base.

The company has maintained solid relationships with its core customers and continues to invest in people, plant and equipment and organisational enhancements to provide a platform to deliver its strategy for profit and future growth.

Key performance indicators

 

The Board monitors performance by reference to various key performance indicators, with particular focus on turnover and profit before taxation.

 

 

2024

2023

2022

Turnover

£19.4m

£12.4m

£17.7m

Profit before taxation

£1,650k

£1,022k

£836k

 

2025 has seen positive performance to date and, subject to unforeseen circumstances, the Board anticipate a healthy result for the year.

Principal risks and uncertainties

Financial risk management

 

The director is confident that the Group is well positioned to grow profitably in the land remediation market by expanding its offering, particularly where customers are looking for a single supplier for a range of services.

 

The state of the economy and the house building sector specifically is a risk which is outside the immediate control of the Group but we are seeking to diversify the services offered and we track very carefully the pipeline of future work and opportunities to ensure continued profitability.

 

Currency risk – Our exposure to currency fluctuations is minimal, all our sales, subcontract purchases and the vast majority of our materials and services are sterling based.

 

Interest rate risk – The Group finances its operations through its cash reserves and bank borrowings and therefore is subject to UK interest rate movement. The majority of funding is at a fixed margin above the base rate or libor, depending on the type of facility. The Board keeps under review the potential for an increase in interest rates and the impact on debt servicing costs.

 

Trade debtors - are a significant financial asset of the Group. The Group trades with large companies which have strong credit ratings and has formal procedures in place to ensure that the collection of outstanding amounts is prioritised.

URBAN REGEN HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

Working capital requirement

 

The Group’s trading arrangements with customers and suppliers, supported by continuous negotiations throughout the supply chain and robust credit control procedures, ensure that adequate working capital is available to meet its day to day requirements and allow the ongoing development of trading activities.

 

Research and development

 

The Group is committed to research and development and is at the forefront of the development of new land remediation techniques and tools.

 

Human resources

 

In the recruitment of staff and their future career development, individuals are considered having regard to their aptitudes and abilities, irrespective of sex, sexual orientation, race, marital status or disability.

 

Health and safety

 

The Group seeks to comply with all relevant health and safety legislation to ensure, as far as reasonably practicable, that safe working rules are established, maintained and adhered to in order to secure the safety of employees, contractors and visitors within all aspects of its operations.

 

All employees are educated in aspects of health and safety within their environment and beyond, with suitable procedures in place to cover incidents should they arise.

On behalf of the board

Mr A Walker
Director
30 September 2025
URBAN REGEN HOLDINGS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The director presents his annual report and consolidated financial statements for the year ended 31 December 2024.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £51,600. The director does not recommend payment of a further dividend.

Director

The sole director who held office during the year and up to the date of signature of the financial statements was:

Mr A Walker
Qualifying third party indemnity provisions

The company has made qualifying third party indemnity provisions for the benefit of its director during the year. These provisions remain in force at the reporting date.

Auditor

The auditor, Royce Peeling Green Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

URBAN REGEN HOLDINGS LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Matters disclosed in Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of risks and future developments.

Medium sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
30 September 2025
Mr A Walker
Director
URBAN REGEN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF URBAN REGEN HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Urban Regen Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group and company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 director's 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 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 director with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:

URBAN REGEN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF URBAN REGEN HOLDINGS LIMITED
- 6 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines is 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 director is responsible for assessing 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 director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

  1. Review of controls set in place by management

  2. Enquiry of management as to whether they consider fraud or other irregularities may have occurred or where such opportunity might exist

  3. Challenge of management assumptions with regard to accounting estimates

  4. Identification and testing of journal entries, particularly those which may appear to be unusual by size or nature.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements, or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we are less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

URBAN REGEN HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF URBAN REGEN HOLDINGS LIMITED
- 7 -

A further description of our responsibilities is located on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Martin Chatten (Senior Statutory Auditor)
For and on behalf of Royce Peeling Green Limited
30 September 2025
Chartered Accountants
The Copper Room
Statutory Auditor
Deva City Office Park
Trinity Way
Manchester M3 7BG
URBAN REGEN HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
19,436,729
12,418,152
Cost of sales
(12,816,236)
(7,494,501)
Gross profit
6,620,493
4,923,651
Administrative expenses
(5,187,725)
(3,945,313)
Operating profit
4
1,432,768
978,338
Interest receivable and similar income
101,079
58,276
Interest payable and similar expenses
9
(163,905)
(182,528)
Investment gains and losses
10
279,788
168,226
Profit before taxation
1,649,730
1,022,312
Tax on profit
11
(352,653)
(197,525)
Profit for the financial year
1,297,077
824,787
Profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
URBAN REGEN HOLDINGS LIMITED
GROUP AND COMPANY BALANCE SHEETS
AS AT
31 DECEMBER 2024
31 December 2024
31 December 2024
- 9 -
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
7,365,741
6,564,774
-
0
-
0
Investment properties
13
550,000
550,000
-
0
-
0
Investments
14
-
0
-
0
1,431,275
1,431,275
7,915,741
7,114,774
1,431,275
1,431,275
Current assets
Stocks
17
122,081
15,467
-
-
Debtors
18
7,655,290
4,659,590
2,162,090
2,162,091
Investments
16
910,528
825,973
910,528
825,973
Cash at bank and in hand
3,543,564
3,307,057
1,106,084
1,549,646
12,231,463
8,808,087
4,178,702
4,537,710
Creditors: amounts falling due within one year
19
(9,889,609)
(8,292,552)
(1,821,960)
(2,010,265)
Net current assets
2,341,854
515,535
2,356,742
2,527,445
Total assets less current liabilities
10,257,595
7,630,309
3,788,017
3,958,720
Creditors: amounts falling due after more than one year
20
(1,822,263)
(712,783)
(114,974)
(562,783)
Provisions for liabilities
23
(1,245,525)
(973,196)
-
0
-
0
Net assets
7,189,807
5,944,330
3,673,043
3,395,937
Capital and reserves
Called up share capital
24
51
51
51
51
Share premium account
149,949
149,949
149,949
149,949
Profit and loss reserves
7,039,807
5,794,330
3,523,043
3,245,937
Total equity
7,189,807
5,944,330
3,673,043
3,395,937

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £328,706 (2023 - £576,591 profit).

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

The financial statements were approved and signed by the director and authorised for issue on 30 September 2025
30 September 2025
Mr A  Walker
Director
Company Registration No. 07192072
URBAN REGEN HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
51
149,949
5,148,043
5,298,043
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
824,787
824,787
Dividends
-
-
(178,500)
(178,500)
Balance at 31 December 2023
51
149,949
5,794,330
5,944,330
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,297,077
1,297,077
Dividends
-
-
(51,600)
(51,600)
Balance at 31 December 2024
51
149,949
7,039,807
7,189,807
URBAN REGEN HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
51
149,949
2,847,846
2,997,846
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
576,591
576,591
Dividends
-
-
(178,500)
(178,500)
Balance at 31 December 2023
51
149,949
3,245,937
3,395,937
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
328,706
328,706
Dividends
-
-
(51,600)
(51,600)
Balance at 31 December 2024
51
149,949
3,523,043
3,673,043
URBAN REGEN HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
2,295,371
2,054,643
Interest paid
(163,905)
(182,528)
Income taxes paid
(205,438)
(1)
Net cash inflow from operating activities
1,926,028
1,872,114
Investing activities
Purchase of tangible fixed assets
(984,741)
(778,532)
Proceeds on disposal of tangible fixed assets
139,240
231,454
Purchase of investments
(54,767)
(69,331)
Loan debtors recouped
36,290
15,280
Interest received
96,169
51,552
Dividends received
4,910
6,724
Net cash used in investing activities
(762,899)
(542,853)
Financing activities
Repayment of bank loans
(521,287)
(708,395)
Payment of finance leases obligations
(353,735)
(367,282)
Dividends paid to equity shareholders
(51,600)
(178,500)
Net cash used in financing activities
(926,622)
(1,254,177)
Net increase in cash and cash equivalents
236,507
75,084
Cash and cash equivalents at beginning of year
3,307,057
3,231,973
Cash and cash equivalents at end of year
3,543,564
3,307,057
URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Urban Regen Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Langley Road, Pendlebury, Salford, Manchester, M6 6FG.

 

The group consists of Urban Regen Holdings Limited and all of its subsidiaries.

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.

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, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Urban Regen Holdings Limited together with all entities controlled by the parent company.

 

All financial statements are made up to 31 December 2024. All intra-group transactions, balances and unrealised gains or losses on transactions between group companies are eliminated on consolidation.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

The Group has a strong balance sheet with net assets of £7.2m (2023: £5.9m) and cash reserves of £3.5m (2023: £3.3m) at 31st December 2024.

 

At the time of approving the financial statements, the director has a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Revenue from contracts for the provision of land remediation, demolition and civil engineering services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates, plant hire charges, professional fees and materials, as a proportion of total costs.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -

Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

Revenue will be accrued where certified revenue is less than the stage of contract completion or deferred where it exceeds the stage of completion and will be recognised in the balance sheet as an asset or a liability respectively.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.7
Tangible fixed assets

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

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

Freehold land and buildings
2% straight line
Plant and equipment
20% reducing balance
Fixtures and fittings
15% to 25% reducing balance
Motor vehicles
25% reducing balance

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 recognised in the profit and loss account.

1.8
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.11
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

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.

1.12
Construction contracts

When it is probable that total contract costs will exceed total contract income, the expected loss is recognised as an expense immediately.

1.13
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.

1.14
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.15
Equity instruments

Equity instruments issued by the group 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 group.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.16
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities.

1.17
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.18
Retirement benefits

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

1.19
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating 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 profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.20

Auditors' limitation of liability

The company has entered into a liability limitation agreement with Royce Peeling Green Limited, the statutory auditor, in respect of the statutory audit for the year ended 31 December 2024. The proportionate liability agreement follows the standard terms in Appendix B to the FRC's June 2008 Guidance on Auditor Liability Agreements, and has been approved by the shareholders.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

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

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Contract accounting

The company's revenue and profit recognition policies as set out in notes 1.5 and 1.11 are central to the way the company values its work each year and have been consistently applied.

 

More than 40 contracts were income generating in the year (2023: over 30) and of these, 14 (2023: 11) had a material impact on profit individually. The key judgements and estimates in determining the turnover and profits of these contracts are:

 

 

The estimation uncertainty is reduced by the effect of the portfolio of work ongoing in any period, the short duration of many contracts and by the significant experience of the management team which includes qualified quantity surveyors. Nevertheless, profit recognition is a key estimate and is inherently judgemental in any contracting business.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business, exclusively within the UK
Remediation contracts
14,012,599
10,292,867
Civils contracts
4,915,091
2,076,310
Other
509,039
48,975
19,436,729
12,418,152
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
1,197,985
1,241,466
Depreciation of tangible fixed assets held under finance leases
242,129
166,696
Profit on disposal of tangible fixed assets
(4,302)
(30,755)
Impairment of intangible assets
-
0
5,000
URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor:
£
£
Audit of the financial statements of the group and company
5,000
5,000
Audit of the financial statements of the company's subsidiaries
31,750
28,750
36,750
33,750
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Management
3
4
1
1
Office
22
15
-
-
Site based
30
32
-
-
55
51
1
1

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,226,571
2,406,683
-
0
-
0
Social security costs
383,972
269,234
-
-
Pension costs
266,475
112,015
-
0
-
0
3,877,018
2,787,932
-
0
-
0
7
Director's remuneration
2024
2023
£
£
Remuneration for qualifying services
318,376
16,975
Company pension contributions to defined contribution schemes
164,000
12,000
482,376
28,975

Director remuneration and pension contributions relates to the sole director of the company.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
8
Retirement benefit schemes
2024
2023
£
£
Charge to profit or loss in respect of defined contribution schemes
266,475
112,015

Defined contribution pension arrangements are operated for all qualifying employees. The assets of these arrangements are held separately from those of the group in independently administered funds.

9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
136,508
166,982
Interest on finance leases and hire purchase contracts
27,397
15,546
163,905
182,528
10
Other gains and losses
2024
2023
£
£
Change in value of financial assets held at fair value through profit or loss
279,788
168,226
URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
86,399
211,514
Adjustments in respect of prior periods
(6,075)
-
0
Total current tax
80,324
211,514
Deferred tax
Origination and reversal of timing differences
272,329
(12,794)
Changes in tax rates
-
0
(1,195)
Total deferred tax
272,329
(13,989)
Total tax charge
352,653
197,525

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,649,730
1,022,312
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
412,433
240,243
Tax effect of expenses that are not deductible in determining taxable profit
10,999
8,126
Tax effect of income not taxable in determining taxable profit
(1,344)
-
0
Adjustments in respect of prior years
(6,075)
-
0
Effect of change in corporation tax rate
-
(1,195)
Depreciation on assets not qualifying for tax allowances
7,815
7,346
Effect of revaluations of investments
(69,947)
(39,533)
Dividend income
(1,228)
(1,580)
Other
-
0
(10,758)
Capital allowance super deduction
-
0
(5,124)
Taxation charge
352,653
197,525
URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,923,145
9,958,176
346,141
1,076,016
13,303,478
Additions
-
0
1,658,971
21,595
695,453
2,376,019
Disposals
-
0
(239,457)
(1,074)
-
0
(240,531)
At 31 December 2024
1,923,145
11,377,690
366,662
1,771,469
15,438,966
Depreciation and impairment
At 1 January 2024
101,604
5,685,868
302,426
648,806
6,738,704
Depreciation charged in the year
31,263
1,207,270
34,895
166,686
1,440,114
Eliminated in respect of disposals
-
0
(105,593)
-
0
-
0
(105,593)
At 31 December 2024
132,867
6,787,545
337,321
815,492
8,073,225
Carrying amount
At 31 December 2024
1,790,278
4,590,145
29,341
955,977
7,365,741
At 31 December 2023
1,821,541
4,272,308
43,715
427,210
6,564,774
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
1,360,349
821,443
-
0
-
0
Motor vehicles
538,942
42,014
-
0
-
0
1,899,291
863,457
-
-
13
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024
550,000
-

Investment property (property held to earn rentals and/or for capital appreciation) is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. All property was subject to independent valuation in 2021.

 

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
1,431,275
1,431,275
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
1,431,275
Carrying amount
At 31 December 2024
1,431,275
At 31 December 2023
1,431,275
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Urban Regen Limited
M6 6FG
Ordinary
0
100.00
Urban Regen Properties Limited
M6 6FG
Ordinary
100.00
-
Urban Soil Solutions Limited
M6 6FG
Ordinary
100.00
-
Whitefield Brownfield Limited
M6 6FG
Ordinary
100.00
-
Home (North West) Limited
M6 6FG
Ordinary
0
100.00
Urban Regen Plant & Equipment Limited
M6 6FG
Ordinary
100.00
-
16
Financial instruments
Group
Company
2024
2023
2024
2023
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
-
250,000
-
250,000
Instruments measured at fair value through profit or loss
910,528
575,973
910,528
575,973

Current asset investments include listed shares/ securities. The historic cost of these investments is £447,807 (2023: £392,876).

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
17
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
20,188
15,467
-
-
Work in progress
101,893
-
-
-
122,081
15,467
-
-
18
Debtors
Notes
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,220,316
1,041,867
-
0
-
0
Uninvoiced contract debtors
947,258
669,306
-
0
-
0
Amounts owed by group undertakings
-
-
2,162,090
2,162,091
Other debtors
26 & 27
3,406,498
2,762,352
-
0
-
0
Prepayments and accrued income
81,218
186,065
-
0
-
0
7,655,290
4,659,590
2,162,090
2,162,091
19
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
21
514,499
1,473,121
444,444
444,444
Obligations under finance leases
22
568,699
203,301
-
0
-
0
Contract accruals
6,507,452
5,353,876
-
0
-
0
Trade creditors
1,397,123
792,720
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
1,377,516
1,507,956
Corporation tax payable
86,399
211,513
-
0
57,865
Other taxation and social security
288,958
112,345
-
-
Other creditors
65,969
39,068
-
0
-
0
Accruals and deferred income
460,510
106,608
-
0
-
0
9,889,609
8,292,552
1,821,960
2,010,265

A bank overdraft facility is secured by a debenture creating fixed and floating charges over the assets of Urban Regen Limited.

 

Bank loans are secured by debentures creating fixed and floating charges over the assets of the relevant group company. Loans of £955,199 included above were refinanced in the year over a further term of five years expiring in 2029.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
20
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
21
1,000,118
562,783
114,974
562,783
Obligations under finance leases
22
822,145
150,000
-
0
-
0
1,822,263
712,783
114,974
562,783
21
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
1,514,617
2,035,904
559,418
1,007,227
Payable within one year
514,499
1,473,121
444,444
444,444
Payable after one year
1,000,118
562,783
114,974
562,783

Bank loans are repayable within 5 years and are secured by debentures creating fixed and floating charges over the assets of the parent company and subsidiary undertakings.

22
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
623,973
212,911
-
0
-
0
In two to five years
903,509
160,000
-
0
-
0
1,527,482
372,911
-
-
Less: future finance charges
(136,638)
(19,610)
-
0
-
0
1,390,844
353,301
-
0
-
0

Obligations under finance leases are secured on the relevant assets.

 

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is three years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
23
Deferred taxation

The following are the major deferred tax liabilities/ (assets) recognised by the group and company, and movements thereon:

2024
2023
Group
£
£
Accelerated capital allowances
1,251,530
977,452
Retirement benefit obligations
(6,005)
(4,256)
1,245,525
973,196
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
973,196
-
Charge to profit or loss
272,329
-
Liability at 31 December 2024
1,245,525
-
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
51
51
51
51
25
Events after the reporting date

Post year end the group entered an agreement to acquire an investment property for consideration of £1,500,000.

26
Related party transactions
Transactions with related parties

The company has taken advantage of the exemption available in FRS 102 whereby it has not disclosed transactions between itself and/ or any wholly owned subsidiary undertaking.

 

Urban Springside Limited is a company subject to common control. Included in Other debtors at 31 December 2024 is £2,547,776 (2023: £2,434,605) due from Urban Springside Limited. During the year the group made cash advances of £48,500 and recharged costs of £64,671 to Urban Springside Limited.

URBAN REGEN HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
27
Directors' transactions

Dividends totalling £51,600 (2023 - £178,500) were paid in the year in respect of shares held by the company's director.

At 31 December 2024 there was a balance of £213,170 owed by Mr A Walker to the company (2023 - £Nil). The balance was unsecured, interest free and repayable on demand. This balance was repaid in full post year end.

28
Controlling party

The ultimate controlling party is Mr A Walker by virtue of his shareholding in the company.

29
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
1,297,077
824,787
Adjustments for:
Taxation charged
352,653
197,525
Finance costs
163,905
182,528
Investment income
(101,079)
(58,276)
Gain on disposal of tangible fixed assets
(4,302)
(30,755)
Amortisation and impairment of intangible assets
-
5,000
Depreciation and impairment of tangible fixed assets
1,440,114
1,408,162
Other gains and losses
(279,788)
(168,226)
Movements in working capital:
(Increase)/decrease in stocks
(106,614)
958
(Increase)/decrease in debtors
(2,781,990)
1,054,148
Increase/(decrease) in creditors
2,315,395
(1,361,208)
Cash generated from operations
2,295,371
2,054,643
30
Analysis of changes in net funds - group
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
3,307,057
236,507
-
3,543,564
Borrowings excluding overdrafts
(2,035,904)
521,287
-
(1,514,617)
Obligations under finance leases
(353,301)
353,735
(1,391,278)
(1,390,844)
917,852
1,111,529
(1,391,278)
638,103
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr A Walkerfalse071920722024-01-012024-12-3107192072bus:Director12024-01-012024-12-3107192072bus:RegisteredOffice2024-01-012024-12-3107192072bus:Consolidated2024-01-012024-12-3107192072bus:Consolidated2024-12-3107192072bus:Director1bus:Consolidated2024-01-012024-12-3107192072bus:Consolidated2023-01-012023-12-31071920722023-01-012023-12-31071920722024-12-3107192072bus:Consolidated2023-12-31071920722023-12-3107192072core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3107192072core:PlantMachinerybus:Consolidated2024-12-3107192072core:FurnitureFittingsbus:Consolidated2024-12-3107192072core:MotorVehiclesbus:Consolidated2024-12-3107192072core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3107192072core:PlantMachinerybus:Consolidated2023-12-3107192072core:FurnitureFittingsbus:Consolidated2023-12-3107192072core:MotorVehiclesbus:Consolidated2023-12-3107192072core:ShareCapitalbus:Consolidated2024-12-3107192072core:ShareCapitalbus:Consolidated2023-12-3107192072core:ShareCapital2024-12-3107192072core:ShareCapital2023-12-3107192072core:SharePremiumbus:Consolidated2024-12-3107192072core:SharePremiumbus:Consolidated2023-12-3107192072core:SharePremium2024-12-3107192072core:SharePremium2023-12-3107192072core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3107192072core:RetainedEarningsAccumulatedLosses2024-12-3107192072core:RetainedEarningsAccumulatedLosses2023-12-3107192072core:ShareCapitalbus:Consolidated2022-12-3107192072core:SharePremiumbus:Consolidated2022-12-31071920722022-12-3107192072core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3107192072core:ShareCapital2022-12-3107192072core:SharePremium2022-12-3107192072core:RetainedEarningsAccumulatedLosses2022-12-3107192072bus:Consolidated2022-12-3107192072core:Goodwill2024-01-012024-12-3107192072core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3107192072core:PlantMachinery2024-01-012024-12-3107192072core:FurnitureFittings2024-01-012024-12-3107192072core:MotorVehicles2024-01-012024-12-3107192072core:UKTaxbus:Consolidated2024-01-012024-12-3107192072core:UKTaxbus:Consolidated2023-01-012023-12-3107192072bus:Consolidated12024-01-012024-12-3107192072bus:Consolidated12023-01-012023-12-3107192072bus:Consolidated22024-01-012024-12-3107192072bus:Consolidated22023-01-012023-12-3107192072bus:Consolidated32024-01-012024-12-3107192072bus:Consolidated32023-01-012023-12-3107192072core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3107192072core:PlantMachinerybus:Consolidated2023-12-3107192072core:FurnitureFittingsbus:Consolidated2023-12-3107192072core:MotorVehiclesbus:Consolidated2023-12-3107192072bus:Consolidated2023-12-3107192072core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3107192072core:PlantMachinerybus:Consolidated2024-01-012024-12-3107192072core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3107192072core:MotorVehiclesbus:Consolidated2024-01-012024-12-3107192072core:PlantMachinery2024-12-3107192072core:PlantMachinery2023-12-3107192072core:MotorVehicles2024-12-3107192072core:MotorVehicles2023-12-3107192072core:Subsidiary12024-01-012024-12-3107192072core:Subsidiary22024-01-012024-12-3107192072core:Subsidiary32024-01-012024-12-3107192072core:Subsidiary42024-01-012024-12-3107192072core:Subsidiary52024-01-012024-12-3107192072core:Subsidiary62024-01-012024-12-3107192072core:Subsidiary112024-01-012024-12-3107192072core:Subsidiary222024-01-012024-12-3107192072core:Subsidiary332024-01-012024-12-3107192072core:Subsidiary442024-01-012024-12-3107192072core:Subsidiary552024-01-012024-12-3107192072core:Subsidiary662024-01-012024-12-3107192072core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3107192072core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3107192072core:CurrentFinancialInstruments2024-12-3107192072core:CurrentFinancialInstruments2023-12-3107192072core:WithinOneYearbus:Consolidated2024-12-3107192072core:WithinOneYearbus:Consolidated2023-12-3107192072core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107192072core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107192072core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3107192072core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3107192072core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3107192072core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3107192072core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3107192072core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3107192072core:Non-currentFinancialInstruments2024-12-3107192072core:Non-currentFinancialInstruments2023-12-3107192072core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3107192072core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3107192072core:WithinOneYear2024-12-3107192072core:WithinOneYear2023-12-3107192072core:BetweenTwoFiveYearsbus:Consolidated2024-12-3107192072core:BetweenTwoFiveYearsbus:Consolidated2023-12-3107192072core:BetweenTwoFiveYears2024-12-3107192072core:BetweenTwoFiveYears2023-12-3107192072bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107192072bus:FRS1022024-01-012024-12-3107192072bus:Audited2024-01-012024-12-3107192072bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3107192072bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP