Company registration number 09254344 (England and Wales)
BROGAN POWERED ACCESS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BROGAN POWERED ACCESS LTD
COMPANY INFORMATION
Directors
J Brogan
W K Smith
B J Casey
S A O'Dell
Secretary
A Yildiz
Company number
09254344
Registered office
4 Falcon Gate
Falcon Way
Shire Park
Welwyn Garden City
Hertfordshire
England
AL7 1TW
Auditor
Goodman Jones LLP
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
United Kingdom
W1T 4RN
Business address
4 Falcon Gate
Falcon Way
Shire Park
Welwyn Garden City
Hertfordshire
AL7 1TW
BROGAN POWERED ACCESS LTD
CONTENTS
Page
Chairman's statement
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 19
BROGAN POWERED ACCESS LTD
CHAIRMAN'S STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
BROGAN GROUP OF COMPANIES
Brogan Powered Access Ltd is a subsidiary of Brogan Group Holdings Ltd for which consolidated financial statements for the parent company are filed separately.
PRO FORMA CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Turnover
52,073,373
44,617,587
Cost of sales
(23,221,993)
(22,378,460)
Gross Profit
28,851,380
22,239,127
Administrative expenses
(17,734,933)
(16,501,899)
Other income
131,707
76,908
Operating profit
11,248,154
5,814,136
Other interest receivable and similar income
555,065
155,311
Interest payable and similar charges
(416,037)
(440,956)
Profit on ordinary activities before
11,387,182
5,528,491
taxation
Tax on profit on ordinary activities
(1,058,637)
(1,195,647)
Profit on ordinary activities after taxation
10,328,545
4,332,844
BROGAN POWERED ACCESS LTD
CHAIRMAN'S STATEMENT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
PRO FORMA CONSOLIDATED BALANCE SHEET
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Fixed Assets
Intangible assets
Brand value*
3,593,603
1,158
Tangible assets
33,433,000
33,433,000
Investments
61,154,398
57,981,308
770,650
770,650
Current assets
98,951,651
92,186,116
Stocks
Debtors
1,631,464
342,806
Cash at bank and in hand
18,273,332
15,924,221
17,797,089
13,259,426
37,701,885
29,526,453
Creditors: amounts falling dues within one year
(12,506,832)
(8,203,412)
Net current assets
25,195,053
21,323,041
Total assets less current liabilities
124,146,704
113,509,157
Creditors:amounts falling dues after more than one year
(3,673,739)
(3,806,320)
Provisions for liabilities
(8,039,279)
(7,826,943)
Net assets
112,433,686
101,875,894
Capital and reserves
Called up share capital
Share premium account
39,159
39,159
Capital redemption reserve
371,482
371,482
Brand Valuation*
3,125
3,125
Profit and loss reserves
33,433,000
33,433,000
78,586,920
68,029,128
Total equity
112,433,686
101,875,894
*Leading Brand
The Group operates consistently under the ‘Brogan Group' brand in all its markets UK, Ireland, Italy,Saudi Arabia and UAE. The brand is well known and highly respected in its primary market of blue-chip contracting companies in the high-rise construction market. The Brogan Group brand is critically important in the generation and preservation of long-term value as it represents the promise of highly technical and complex construction solutions which gets the company on a short-list of major construction projects and helps deliver 90% repeat business. The Brogan Group brand reputation enables the company to enter new geographical markets and support multinational major Construction companies who operate throughout the world. The brand has been valued as at 31st December 2019 at £33.4 million by expert brand valuers Intangible Business Limited in accordance with International Brand Valuation standards ISO 10668.
BROGAN POWERED ACCESS LTD
CHAIRMAN'S STATEMENT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
CONSOLIDATED PERFORMANCE ANALYSIS
FOR THE YEAR ENDED 31 DECEMBER 2024
..............................
J Brogan
Director
.........................
BROGAN POWERED ACCESS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company is that of Hoist contractors and suppliers of mast climbers.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J Brogan
W K Smith
B J Casey
S A O'Dell
Qualifying third party indemnity provisions
The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.
Auditor
In accordance with the company's articles, a resolution proposing that Goodman Jones LLP be reappointed as auditor of the company will be put at a General Meeting.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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; and
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 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 company’s auditor 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 company’s auditor is aware of that information.
BROGAN POWERED ACCESS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Going concern
The Company's forecast and projections, taking account of reasonable changes in trading performance, show that the Company will be able to operate within the level of existing facilities. The directors remain committed to carrying out regular reviews of the Company's cash flow to monitor the ongoing situation.
Therefore, at the time of approving the financial statements, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and continue to adopt the going concern basis in preparing the financial statements.
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
J Brogan
Director
29 September 2025
BROGAN POWERED ACCESS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BROGAN POWERED ACCESS LTD
- 6 -
Opinion
We have audited the financial statements of Brogan Powered Access Ltd (the 'company') for the year ended 31 December 2024 which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and 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 FRS 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 profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are 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:
the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors' report has been prepared in accordance with applicable legal requirements.
BROGAN POWERED ACCESS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BROGAN POWERED ACCESS LTD (CONTINUED)
- 7 -
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 directors' report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, 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 directors' responsibilities statement, 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 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 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.
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:
Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to industry sector regulations and unethical and prohibited business practices, and we considered the extent to which non compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and UK Tax Legislation. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls). Appropriate audit procedures in response to these risks were carried out. These procedures included:
discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
reading minutes of meetings of those charged with governance;
obtaining and reading correspondence from legal and regulatory bodies including HMRC;
identifying and testing journal entries;
challenging assumptions and judgements made by management in their significant accounting estimates.
BROGAN POWERED ACCESS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF BROGAN POWERED ACCESS LTD (CONTINUED)
- 8 -
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members; and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Charlotte Jian (Senior Statutory Auditor)
For and on behalf of Goodman Jones LLP, Statutory Auditor
Chartered Accountants
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
W1T 4RN
United Kingdom
29 September 2025
BROGAN POWERED ACCESS LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
21,423,726
16,229,556
Cost of sales:
Plant hire from group companies
(8,750,838)
(7,107,151)
Other cost of sales
(6,097,105)
(4,527,780)
Gross profit
6,575,783
4,594,625
Administrative expenses
(5,323,806)
(4,472,682)
Other operating income
49,469
10,821
Operating profit
4
1,301,446
132,764
Interest receivable and similar income
7
-
1,034
Profit before taxation
1,301,446
133,798
Taxation
8
62,099
11,953
Profit for the financial year
1,363,545
145,751
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BROGAN POWERED ACCESS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Current assets
Debtors
9
71,095,240
53,257,711
Cash at bank and in hand
1,637,990
1,567,445
72,733,230
54,825,156
Creditors: amounts falling due within one year
10
(64,337,378)
(47,792,849)
Net current assets
8,395,852
7,032,307
Capital and reserves
Called up share capital
12
100
100
Profit and loss reserves
8,395,752
7,032,207
Total equity
8,395,852
7,032,307
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
J Brogan
Director
Company registration number 09254344 (England and Wales)
BROGAN POWERED ACCESS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
100
6,886,456
6,886,556
Year ended 31 December 2023:
Profit and total comprehensive income
-
145,751
145,751
Balance at 31 December 2023
100
7,032,207
7,032,307
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,363,545
1,363,545
Balance at 31 December 2024
100
8,395,752
8,395,852
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Brogan Powered Access Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 4 Falcon Gate, Falcon Way, Shire Park, Welwyn Garden City, Hertfordshire, AL7 1TW.
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 on the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties where applicable and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption in FRS 102 from the requirement to produce a cash flow statement on the grounds that it is a subsidiary undertaking where 90 percent or more of the voting rights are controlled within the group.
Brogan Powered Access Ltd is a wholly owned subsidiary of Brogan Group Holdings Ltd and the results of Brogan Powered Access Ltd are included in the consolidated financial statements of Brogan Group Holdings Ltd which are available from 4 Falcon Gate, Falcon Way, Shire Park, Welwyn Garden City, Hertfordshire, AL7 1TW.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Going concern
The Company's forecast and projections, taking account of reasonable changes in trading performance, showtrue that the Company will be able to operate within the level of existing facilities. The directors remain committed to carrying out regular reviews of the Company's cash flow to monitor the ongoing situation.
Therefore, at the time of approving the financial statements, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and continue to adopt the going concern basis in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Revenue for contracts for the provision of professional services is recognised by the reference to the stage of completion. Revenue from these contracts is recognised as a percentage of the anticipated total revenue over the period of the contract depending on the stage of completion, which is certified by appropriate professionals experienced in the recognition and measurement of such works carried out.
The amount of revenue can be reliably measured, it is probable that the associated economic benefits will flow to the entity and the costs incurred in respect of the transaction can be reliably measured.
1.4
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.
1.5
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, 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.
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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 company 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 company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.6
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.8
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.
1.9
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.10
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.11
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.12
The company uses financial instruments compromising borrowings and various net working capital items such as trade debtors and trade creditors, to finance its operations not funded by way of equity. The main risks identified with using these financial instruments are the management of cash flow and exposure to interest rate fluctuations.
The company meets its day to day working capital requirements through cash balances and bank facilities which are renewed regularly. The company's forecasts and projections, taking account of possible changes in trading performance, show that the company will be able to operate within the level of its current cash balances. Accordingly, the directors continue to adopt the going concern basis in preparing the financial statements.
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.13
Amounts recoverable on long term contracts, which are included in debtors, are stated at the net sales value of work done after provision for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account.
Profit on long term contracts is taken as work is carried out if the final outcome can be assessed with reasonable certainty. Full provision is made for losses on all contracts in the year in which they are first foreseen.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Gross amounts due from contract customers
The company applies its policy on contract accounting when recognising revenue and profit on partially completed contracts. The application of this policy requires judgements to be made in respect of the total expected costs to complete for each site. The company has in place established internal control processes to ensure that the evaluation of costs and revenues is based upon appropriate estimates.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Contracting and supplier turnover
21,423,726
16,229,556
2024
2023
£
£
Other revenue
Interest income
-
1,034
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
8,892
14,620
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production
48
48
Administration
18
18
Management
2
2
Total
68
68
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
7,414,434
5,694,054
Social security costs
559,259
458,697
Pension costs
83,289
69,615
8,056,982
6,222,366
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
542,712
243,407
Company pension contributions to defined contribution schemes
1,321
330
544,033
243,737
The number of directors for whom retirement benefits are paid under defined contribution schemes amounted to 4 (2023 - 4).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
238,936
122,434
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
1,034
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
8
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(62,099)
(52,318)
Group loss relief subvention charge
40,365
Total current tax
(62,099)
(11,953)
The actual credit 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
1,301,446
133,798
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
325,362
31,443
Tax effect of expenses that are not deductible in determining taxable profit
1,825
8,922
Adjustments in respect of prior years
(62,099)
(52,318)
Group relief
(325,174)
Charitable donations
(2,013)
Taxation credit for the year
(62,099)
(11,953)
9
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,021,199
1,135,658
Gross amounts owed by contract customers
2,916,712
2,017,911
Amounts owed by group undertakings
67,153,827
50,102,890
Other debtors
3,502
1,252
71,095,240
53,257,711
BROGAN POWERED ACCESS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
10
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
106,000
49,955
Amounts owed to group undertakings
63,924,068
47,413,713
Taxation and social security
173,769
244,717
Other creditors
124,071
68,948
Accruals and deferred income
9,470
15,516
64,337,378
47,792,849
11
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
83,289
69,615
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
12
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
13
Financial commitments, guarantees and contingent liabilities
The company is part of a group cross guarantee arrangement in relation to an asset finance credit facility of £5,951,664 (2023: £6,885,545) at the reporting date.
14
Related party transactions
The company has taken advantage of the exemption available in accordance with FRS 102 not to disclose transactions entered into between two or more members of a group, as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transactions.
15
Controlling party
The company is a wholly owned subsidiary of Brogan Group Holdings Limited, a company incorporated in England and Wales.
The company is controlled by the Director, J Brogan.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200J BroganW K SmithB J CaseyS A O'DellA Yildiz092543442024-01-012024-12-3109254344bus:Director12024-01-012024-12-3109254344bus:Director22024-01-012024-12-3109254344bus:Director32024-01-012024-12-3109254344bus:Director42024-01-012024-12-3109254344bus:CompanySecretary12024-01-012024-12-3109254344bus:RegisteredOffice2024-01-012024-12-31092543442024-12-31092543442023-01-012023-12-3109254344core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3109254344core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31092543442023-12-3109254344core:ShareCapital2024-12-3109254344core:ShareCapital2023-12-3109254344core:RetainedEarningsAccumulatedLosses2024-12-3109254344core:RetainedEarningsAccumulatedLosses2023-12-3109254344core:ShareCapital2022-12-3109254344core:RetainedEarningsAccumulatedLosses2022-12-3109254344core:ShareCapitalOrdinaryShareClass12024-12-3109254344core:ShareCapitalOrdinaryShareClass12023-12-3109254344core:UKTax2024-01-012024-12-3109254344core:UKTax2023-01-012023-12-3109254344core:ForeignTax2024-01-012024-12-3109254344core:ForeignTax2023-01-012023-12-310925434412024-01-012024-12-310925434412023-01-012023-12-3109254344core:CurrentFinancialInstruments2024-12-3109254344core:CurrentFinancialInstruments2023-12-3109254344bus:OrdinaryShareClass12024-01-012024-12-3109254344bus:OrdinaryShareClass12024-12-3109254344bus:OrdinaryShareClass12023-12-3109254344bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109254344bus:FRS1022024-01-012024-12-3109254344bus:Audited2024-01-012024-12-3109254344bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP