Caseware UK (AP4) 2024.0.164 2024.0.164 2024-09-302024-09-302024-09-302023-10-01falseDevelopment of building projects65falsefalsefalse 09371849 2023-10-01 2024-09-30 09371849 2022-10-01 2023-09-30 09371849 2024-09-30 09371849 2023-09-30 09371849 2022-10-01 09371849 c:CompanySecretary1 2023-10-01 2024-09-30 09371849 c:Director1 2023-10-01 2024-09-30 09371849 c:Director2 2023-10-01 2024-09-30 09371849 c:Director3 2023-10-01 2024-09-30 09371849 c:Director4 2023-10-01 2024-09-30 09371849 c:Director5 2023-10-01 2024-09-30 09371849 c:Director6 2023-10-01 2024-09-30 09371849 c:RegisteredOffice 2023-10-01 2024-09-30 09371849 d:Buildings d:LongLeaseholdAssets 2023-10-01 2024-09-30 09371849 d:FurnitureFittings 2023-10-01 2024-09-30 09371849 d:OfficeEquipment 2023-10-01 2024-09-30 09371849 d:CurrentFinancialInstruments 2024-09-30 09371849 d:CurrentFinancialInstruments 2023-09-30 09371849 d:Non-currentFinancialInstruments 2024-09-30 09371849 d:Non-currentFinancialInstruments 2023-09-30 09371849 d:CurrentFinancialInstruments d:WithinOneYear 2024-09-30 09371849 d:CurrentFinancialInstruments d:WithinOneYear 2023-09-30 09371849 d:ShareCapital 2024-09-30 09371849 d:ShareCapital 2023-09-30 09371849 d:ShareCapital 2022-10-01 09371849 d:RetainedEarningsAccumulatedLosses 2023-10-01 2024-09-30 09371849 d:RetainedEarningsAccumulatedLosses 2024-09-30 09371849 d:RetainedEarningsAccumulatedLosses 2022-10-01 2023-09-30 09371849 d:RetainedEarningsAccumulatedLosses 2023-09-30 09371849 d:RetainedEarningsAccumulatedLosses 2022-10-01 09371849 c:OrdinaryShareClass1 2023-10-01 2024-09-30 09371849 c:OrdinaryShareClass1 2024-09-30 09371849 c:OrdinaryShareClass1 2023-09-30 09371849 c:OrdinaryShareClass2 2023-10-01 2024-09-30 09371849 c:OrdinaryShareClass2 2024-09-30 09371849 c:OrdinaryShareClass2 2023-09-30 09371849 c:OrdinaryShareClass3 2023-10-01 2024-09-30 09371849 c:OrdinaryShareClass3 2024-09-30 09371849 c:OrdinaryShareClass3 2023-09-30 09371849 c:OrdinaryShareClass4 2023-10-01 2024-09-30 09371849 c:OrdinaryShareClass4 2024-09-30 09371849 c:OrdinaryShareClass4 2023-09-30 09371849 c:OrdinaryShareClass5 2023-10-01 2024-09-30 09371849 c:OrdinaryShareClass5 2024-09-30 09371849 c:OrdinaryShareClass5 2023-09-30 09371849 c:FRS102 2023-10-01 2024-09-30 09371849 c:Audited 2023-10-01 2024-09-30 09371849 c:FullAccounts 2023-10-01 2024-09-30 09371849 c:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 09371849 d:Subsidiary1 2024-09-30 09371849 d:Subsidiary1 2023-10-01 2024-09-30 09371849 d:Subsidiary1 1 2023-10-01 2024-09-30 09371849 c:Consolidated 2024-09-30 09371849 c:ConsolidatedGroupCompanyAccounts 2023-10-01 2024-09-30 09371849 2 2023-10-01 2024-09-30 09371849 6 2023-10-01 2024-09-30 09371849 d:Associate1 2023-10-01 2024-09-30 09371849 d:Associate1 1 2023-10-01 2024-09-30 09371849 e:PoundSterling 2023-10-01 2024-09-30 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 09371849









MAYA5 LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

 
MAYA5 LIMITED
 
 
COMPANY INFORMATION


Directors
M C Aldridge 
J J Coulahan 
J P O'leary 
D J Parnell 
J F P Regan 
B Murphy 




Company secretary
J F P Regan



Registered number
09371849



Registered office
29 Great Guildford Street

London

Greater London

SE1 0ES




Independent auditors
Barnes Roffe Audit Limited
Chartered Accountants & Statutory Auditor

1st Floor

73-81 Southwark Bridge Road

London

SE1 0NQ





 
MAYA5 LIMITED
 

CONTENTS



Page
Group strategic report
 
1 - 3
Directors' report
 
4 - 7
Independent auditors' report
 
8 - 11
Consolidated statement of comprehensive income
 
12
Consolidated balance sheet
 
13
Company balance sheet
 
14
Consolidated statement of changes in equity
 
15
Company statement of changes in equity
 
16
Consolidated statement of cash flows
 
17 - 18
Notes to the financial statements
 
19 - 33


 
MAYA5 LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Introduction
 
The directors present their strategic report accompanying the financial statements for the year ended 30
September 2024.

Business review
 
Maya5 Limited continues to provide comprehensive MEP solutions primarily within the Greater London Commercial and Residential sectors, specializing in complex mechanical and electrical installations, design services, and project management.
The company is pleased to report another year of exceptional performance, driven by its strategic focus on quality over volume growth, operational efficiency, and disciplined cost control. This approach resulted in growth in pre-tax profits (up 4.2%).
Despite ongoing challenges within the construction industry, including economic uncertainties and sector-wide pressures, Maya5 has successfully maintained its market position through its disciplined approach to high- quality, well-margined projects and robust client relationships. The company continues to invest in Research and Development expenditure and apprenticeship programmes, fostering innovative solutions and developing the next generation of industry talent. The company's strong financial position, combined with a healthy pipeline of opportunities across both commercial refurbishment projects and residential developments, positions Maya5 well to capitalse on market opportunities while maintaining its commitment to profitable and sustainable growth.

Strategic Investments and Portfolio Management

Maya5 Ltd Ownership Consolidation:
Maya5 Ltd has secured the acquisition of the remaining 25% shareholding in Gloster MEP Ltd through a structured share purchase agreement. This strategic consolidation to 100% ownership provides enhanced operational control and positions the group to fully capitalise on Gloster MEP's strong performance and growth trajectory. The acquisition is being settled through a deferred payment structure, enabling efficient capital allocation while maintaining strong liquidity for operational requirements.
Portfolio Optimisation:
Maya5 Ltd has developed strategic partnership and shareholding arrangements with portfolio companies, including a successful buy-back programme with Gloster S-WORX Ltd. This collaborative approach enables Maya5 Ltd to support the growth and independence of specialist businesses while generating consistent cash flows to fund the group's core MEP development activities. These partnerships and shareholding arrangements demonstrate the group's ability to create value through strategic relationships while optimising capital allocation across the portfolio.
European Market Expansion:
Maya5 Ltd's investment in European operations through Gloster MEP (Global) Ltd and Gloster MEP GmbH demonstrates the group's commitment to international growth within the expanding datacentre sector. These Irish and German-based subsidiaries leverage the group's established MEP expertise to serve the growing European datacentre market, providing geographic diversification and access to high-value engineering projects across the region. This expansion positions the group to capitalise on the significant growth in European datacentre infrastructure investment.

Page 1

 
MAYA5 LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Principal risks and uncertainties
 
In the current economic climate, the significant principal risks and uncertainties we face beyond the standard industry resource constraints are as follows;
Liquidity Control:
The company closely manages its cash position through daily monitoring and monthly cashflow forecasting. Liquidity is sustained through accurate forecasting and retained profits, without reliance on external financing. A robust balance sheet and healthy cash reserves support financial stability and continued strength in the marketplace.
Receivables Exposure:
The company continues to manage credit risk carefully, with appropriate controls over customer exposure and the use of credit insurance where necessary. A focus on long-term partnerships and careful contract management supports reliable collections. Despite broader industry disruption during the period, the business was largely unaffected, with minimal operational or financial impact, highlighting the strength of our commercial discipline and risk management processes.
Economic Volatility:
The construction industry remains exposed to global economic uncertainty and inflationary pressures. The company mitigates these risks through strong supply chain relationships and robust processes, with a compact Board enabling quick, effective responses to changing conditions.
The residential sector continues to face additional pressures from evolving building safety regulations, including Building Safety Regulator submissions for high-rise residential developments. These regulatory requirements have impacted project timelines and increased compliance costs across the sector. To address these challenges, the company has developed BSR specialist capabilities within its design team, enabling it to support customers through compliance requirements and mitigate potential project delays. This proactive approach strengthens the company's competitive position in the residential market.

Financial key performance indicators
 
The financial KPIs used to measure the Group’s progress and performance are Turnover, Gross Profit margin both across the company and by project, Net Profit margin, cash generation and net assets.
Turnover has decreased in the year by 1%, Gross Profit margin decreased to 13.6% (2023 – 14.6%), with Net Profit at 7.2% (2023 – 6.9%), reflecting improved operational efficiency and disciplined overhead management as the business continues to optimize its cost base while maintaining investment in key growth areas.
The company maintained strong net assets of £16.8m (2023: £14.0m) with a substantial improvement in cash position to £4.5m (2023: £2.1m), providing enhanced liquidity and financial flexibility for future growth opportunities.

Page 2

 
MAYA5 LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Directors' statement of compliance with duty to promote the success of the Group
 
The Directors are aware of their duty under s.172 of the Companies Act 2006 to act in the way which they consider, in good faith, would be most likely to promote the success of the Group for the benefit of its members as a whole and, in doing so, to have regard (amongst other matters) to:
• the likely consequences of any decision in the long term;
• the interests of the Company’s employees;
• the need to foster the Company’s business relationships with suppliers, customers and others;
• the impact of the Company’s operations on the community and the environment;
• the desirability of the Company maintaining a reputation for high standards of business conduct; and
• the need to act fairly as between members of the Company, (the “s.172(1) Matters”). Induction materials provided on appointment include an explanation of Directors’ duties, and the Board is regularly reminded of the s.172(1) matters.
The key matters that are consistently prevalent in the decision-making process include:
• ensuring corporate governance policies are adhered to,
• long term objectives of the company;
• setting the right culture at Board level and throughout the subsidiaries of the group; and
• increasing shareholder value.
All the above are the forefront of all decision-making processes.


This report was approved by the board and signed on its behalf.



M C Aldridge
Director

Date: 30 September 2025

Page 3

 
MAYA5 LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

The directors present their report and the financial statements for the period ended 30 September 2024.

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group 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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £3,499,269 (2023: £3,508,782). 
The company paid dividends during the year of £765,463 (2023: £453,935).

Directors

The directors who served during the period were:

M C Aldridge 
J J Coulahan 
J P O'leary 
D J Parnell 
J F P Regan 
B Murphy 

Page 4

 
MAYA5 LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Future developments

At the period end the secured order book was:
• 2024/25 Secured Work totals £57.7m
• 2025/26 Secured Work totals £19.2m
The current volume of secured contracted work, combined with the business’s pipeline of projects in tender or negotiation, provides the capacity to focus on higher-yield, sustainable growth.
The commercial sector remains active with continued demand for office refurbishments, upgrades driven by environmental compliance requirements, and new developments. The trend towards higher quality working environments and the need for existing buildings to meet evolving energy efficiency standards provides ongoing opportunities for the company's mechanical and electrical expertise.
In the residential sector, London continues to offer substantial prospects through regeneration projects, conversion of commercial spaces to residential use, and the increasing requirement for housing stock improvements to meet new building safety and energy efficiency regulations. The company's investment in BSR specialist design capabilities positions it well to capitalise on opportunities in the high-rise residential market.
The group's European operations through Gloster MEP (Global) Limited and Gloster MEP GmbH continue to develop their market presence within the datacentre sector. The European datacentre market is experiencing significant growth driven by increased demand for cloud computing, artificial intelligence infrastructure, and data processing capabilities. The group's international subsidiaries are well-positioned to capitalise on this growth, particularly in serving clients requiring pan-European infrastructure solutions.
The group maintains a disciplined approach to international expansion, ensuring that projects meet the same quality applied in the UK market while adapting to local regulatory requirements and market conditions.

Engagement with suppliers, customers and others

The company places strong emphasis on its relationships with suppliers, clients, and third parties, with all significant matters overseen by the board. These mutually beneficial partnerships are essential to delivering the company’s strategy and sustaining its market position.
Structured communication ensures consistent client engagement throughout project lifecycles. Regular satisfaction reviews help uphold service standards, address issues promptly, and support continuous improvement.
Supply chain relationships are carefully managed, with long-term partnerships enabling efficient planning, competitive pricing, and reliable delivery. Ongoing engagement through meetings and collaborative planning fosters strong, productive ties with suppliers.
The company also acknowledges its wider social and environmental responsibilities, supporting local businesses where possible and considering the impact of its operations on surrounding communities.

Page 5

 
MAYA5 LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Greenhouse gas emissions, energy consumption and energy efficiency action

The company views compliance with environmental legislation and the adoption of responsible practices as essential to its operations. It remains committed to implementing new measures that minimise the environmental impact of its activities.
Examples of energy efficiency action taken by the company during 2023/2024:
1) Material Reuse and Recycling: The company actively promotes circular practices across all sites by encouraging supplier take-back schemes and reallocating surplus materials to other projects. These initiatives are supported with incentives to drive site-wide participation.
2) Supplier Optimisation: The company continues to prioritise working with local suppliers to reduce transport-related emissions and ensure that all supply chain partners meet the Fleet Operator Recognition Scheme (FORS) standards, supporting cleaner, safer logistics.
3) Internal Awareness and Training: The company regularly communicates environmental policies across the company through internal bulletins, training sessions, and the company’s intranet newsletter. These efforts promote awareness and engagement with our sustainability goals at all levels of the organisation.
4) Sustainable Strip Out Practices: The company, primarily in refurbishment projects, collaborates with clients and main contractors to encourage and reward the recycling of systems, products, and equipment being replaced.
5) Premises Environmental Performance: The company remains committed to enhancing the energy efficiency of its premises. Plans are in place to upgrade systems at the head office, replacing outdated or inefficient equipment with modern, energy-efficient alternatives. These improvements aim to reduce energy consumption and support overall environmental performance.
The company’s recent carbon footprint analysis indicates that electricity (55.2%) and gas (39.1%) consumption are the primary areas for improvement. To reduce its carbon footprint, the company is focusing on these areas and implementing strategies for annual carbon emission reductions through both direct actions and offsetting measures.

As a leader in mechanical and electrical project management with strong design capabilities, the business continues to prioritise energy efficiency and carbon reduction across all projects. In 2024, GMEP was appointed to deliver the design and build of a major commercial decarbonisation scheme in London, leading to a framework agreement to support a developer’s wider portfolio. We also contributed to industry knowledge by presenting at client-led sustainability forums, reinforcing our commitment to reducing carbon impact both within the business and across the sector..



Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

After the year end Barnes Roffe LLP resigned as auditors due to the transfer of its audit business and its successor Barnes Roffe Audit Limited was appointed by the directors under s485 Companies Act 2006. 

Page 6

 
MAYA5 LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

This report was approved by the board and signed on its behalf.
 





M C Aldridge
Director

Date: 30 September 2025

Page 7

 
MAYA5 LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MAYA5 LIMITED
 

Opinion


We have audited the financial statements of Maya5 Limited (the 'parent Company') and its subsidiaries (the 'Group') for the period ended 30 September 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 30 September 2024 and of the Group's profit for the period then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


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


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


Page 8

 
MAYA5 LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MAYA5 LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group strategic report and the Directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Directors' report.


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


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, 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 Group's and the parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 9

 
MAYA5 LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MAYA5 LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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 Group 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:
•        The engagement partner ensured that the engagement team collectively had the appropriate
competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
•        We identified the laws and regulations applicable to the company through discussion with directors and
other management, and from our commercial knowledge and experience of the relevant sector;
•        The specific laws and regulations which we considered may have a direct material effect on the financial
statements or the operations of the company, are as follows:
o       Companies Act 2006
o       FRS102.
o       GDPR
o       Employment legislation
o       Tax legislation
o       UK Health & Safety Legislations and CDM Regulations 2015
o       IET Wiring Regulations.
•       We assessed the extent of compliance with the laws and regulations identified above through making
enquiries of management, reviewing board minutes and inspecting legal correspondence;
•       Laws and regulations were communicated within the audit team at the planning meeting, and during the
audit as any further laws and regulation were identified. The audit team remained alert to instances of noncompliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including
obtaining an understanding of how fraud might occur by:
•       Making enquires of management as to where they consider there was susceptibility to fraud and their
knowledge of actual suspected and alleged fraud;
•       Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and
regulations;
•       Reviewing the financial statements and testing the disclosures against supporting documentation;
•       Performing analytical procedures to identify any unusual or unexpected trends or anomalies;
•       Inspecting and testing journal entries to identify unusual or unexpected transactions;
•       Assessing whether judgement and assumptions made in determining significant accounting estimates,
were indicative of management bias; and
•       Investigating the rationale behind significant transactions, or transactions that are unusual or outside the
company’s usual course of business.
The areas that we identified as being susceptible to misstatement through fraud were:
•      Management bias in the estimates and judgements made;
•      Management override of controls; and
•      Posting of unusual journals or transactions.

 
Page 10

 
MAYA5 LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF MAYA5 LIMITED (CONTINUED)


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


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' 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 2006Our 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 Auditors' 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.





Duncan Stannett (Senior statutory auditor)
for and on behalf of
Barnes Roffe Audit Limited
Chartered Accountants
Statutory Auditor
1st Floor
73-81 Southwark Bridge Road
London
SE1 0NQ

 
Date: 
30 September 2025
Page 11

 
MAYA5 LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
60,609,589
61,263,081

Cost of sales
  
(52,361,043)
(52,267,517)

Gross profit
  
8,248,546
8,995,564

Administrative expenses
  
(4,668,965)
(5,158,758)

Other operating income
 5 
2,258
-

Operating profit
 6 
3,581,839
3,836,806

Income from participating interests
  
542,003
406,317

Profit on disposal of investments
  
277,535
-

Interest receivable and similar income
 10 
9,000
67,557

Interest payable and similar expenses
 11 
(17,353)
(95,748)

Profit before taxation
  
4,393,024
4,214,932

Tax on profit
 12 
(893,755)
(706,150)

Profit for the financial period
  
3,499,269
3,508,782

  

Profit for the period attributable to:
  

Non-controlling interests
  
719,884
865,287

Owners of the parent Company
  
2,779,385
2,643,495

  
3,499,269
3,508,782

Total comprehensive income for the period attributable to:
  

Non-controlling interest
  
719,884
865,287

Owners of the parent Company
  
2,779,385
2,643,495

  
3,499,269
3,508,782

The notes on pages 19 to 33 form part of these financial statements.

Page 12

 
MAYA5 LIMITED
REGISTERED NUMBER: 09371849

CONSOLIDATED BALANCE SHEET
AS AT 30 SEPTEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 14 
98,644
198,677

Tangible assets
 15 
118,909
198,583

Investments
 16 
2,550,208
2,537,528

  
2,767,761
2,934,788

Current assets
  

Debtors
 17 
28,567,306
30,638,965

Cash at bank and in hand
 18 
4,456,423
2,093,524

  
33,023,729
32,732,489

Creditors: amounts falling due within one year
 19 
(19,018,682)
(21,628,275)

Net current assets
  
 
 
14,005,047
 
 
11,104,214

Total assets less current liabilities
  
16,772,808
14,039,002

Provisions for liabilities
  

Net assets
  
16,772,808
14,039,002


Capital and reserves
  

Called up share capital 
 20 
490
490

Profit and loss account
  
13,443,372
11,429,450

Non-controlling interests
  
3,328,946
2,609,062

  
16,772,808
14,039,002


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




M C Aldridge
Director

Date: 30 September 2025

The notes on pages 19 to 33 form part of these financial statements.

Page 13

 
MAYA5 LIMITED
REGISTERED NUMBER: 09371849

COMPANY BALANCE SHEET
AS AT 30 SEPTEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 16 
4,277,683
4,600,148

Current assets
  

Debtors
 17 
4,451,451
2,344,927

  
4,451,451
2,344,927

Creditors: amounts falling due within one year
 19 
(1,987,978)
(2,835,066)

Net current assets/(liabilities)
  
 
 
2,463,473
 
 
(490,139)

Total assets less current liabilities
  
6,741,156
4,110,009

  

  

Net assets
  
6,741,156
4,110,009


Capital and reserves
  

Called up share capital 
 20 
490
490

Profit and loss account brought forward
  
4,109,519
4,806,844

Profit/(loss) for the period
  
3,396,610
(243,390)

Other changes in the profit and loss account

  

(765,463)
(453,935)

Profit and loss account carried forward
  
6,740,666
4,109,519

  
6,741,156
4,110,009


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




M C Aldridge
Director

Date: 30 September 2025

The notes on pages 19 to 33 form part of these financial statements.

Page 14

 
MAYA5 LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£

At 1 October 2023
490
11,429,450
11,429,940
2,609,062
14,039,002



Profit for the period
-
2,779,385
2,779,385
719,884
3,499,269

Dividends
-
(765,463)
(765,463)
-
(765,463)


At 30 September 2024
490
13,443,372
13,443,862
3,328,946
16,772,808



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2023


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Non-controlling interests
Total equity

£
£
£
£
£

At 1 October 2022
490
8,973,797
8,974,287
1,743,775
10,718,062



Profit for the year
-
2,643,495
2,643,495
865,287
3,508,782

Acquisition of a subsidiary
-
266,093
266,093
-
266,093

Dividends
-
(453,935)
(453,935)
-
(453,935)


At 30 September 2023
490
11,429,450
11,429,940
2,609,062
14,039,002


The notes on pages 19 to 33 form part of these financial statements.

Page 15

 
MAYA5 LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 October 2023
490
4,109,519
4,110,009



Profit for the period
-
3,396,610
3,396,610

Dividends
-
(765,463)
(765,463)


At 30 September 2024
490
6,740,666
6,741,156



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 SEPTEMBER 2023


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 October 2022
490
4,806,844
4,807,334



Loss for the year
-
(243,390)
(243,390)

Dividends
-
(453,935)
(453,935)


At 30 September 2023
490
4,109,519
4,110,009


The notes on pages 19 to 33 form part of these financial statements.

Page 16

 
MAYA5 LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial period
3,499,269
3,508,782

Adjustments for:

Amortisation of intangible assets
109,577
108,623

Depreciation of tangible assets
91,756
97,206

Loss on disposal of tangible assets
-
(161)

Interest paid
17,353
95,748

Interest received
(9,000)
(67,557)

Taxation charge
893,755
706,150

Decrease/(increase) in debtors
2,071,659
(2,324,842)

(Decrease)/increase in creditors
(2,970,527)
1,273,754

Share of operating (loss) in associates
(335,145)
(406,317)

Corporation tax (paid)/received
(532,821)
126,718

Profit on disposal on associates
(277,535)
-

Net cash generated from operating activities

2,558,341
3,118,104


Cash flows from investing activities

Purchase of tangible fixed assets
(12,082)
(80,517)

Sale of tangible fixed assets
-
2,814

Sale of share in associates
600,000
-

Interest received
9,000
67,557

Payment to acquire business, net of cash acquired
(9,544)
534,521

Net cash from investing activities

587,374
524,375

Cash flows from financing activities

New secured loans
-
(1,650,000)

Dividends paid
(765,463)
(453,935)

Interest paid
(17,353)
(95,748)

Net cash used in financing activities
(782,816)
(2,199,683)

Net increase in cash and cash equivalents
2,362,899
1,442,796

Cash and cash equivalents at beginning of period
2,093,524
650,728

Cash and cash equivalents at the end of period
4,456,423
2,093,524

Page 17

 
MAYA5 LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024


2024
2023

£
£


 
 
 
Cash and cash equivalents at the end of period comprise:

Cash at bank and in hand
4,456,423
2,093,524

4,456,423
2,093,524


The notes on pages 19 to 33 form part of these financial statements.

Page 18

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

1.


General information

MAYA5 Limited is a company limited by shares and incorporated in England and Wales. The address of the registered office is 29 Great Guildford Street, London, England, SE1 0ES. The principal activity of the company during the year has been that of design consultancy for building projects.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102.

Page 19

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.3

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 20

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

 
2.9

Current and deferred taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 21

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.10

Intangible assets

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the statement of comprehensive income over its useful economic life of 10 years.

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Leasehold property
-
Straight line over the lease term
Fixtures and fittings
-
33.33% straight line
Office equipment
-
33.33% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Consolidated statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

Page 22

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.13

Associates and joint ventures

An entity is treated as a joint venture where the Group is a party to a contractual agreement with one or more parties from outside the Group to undertake an economic activity that is subject to joint control.

An entity is treated as an associated undertaking where the Group exercises significant influence in that it has the power to participate in the operating and financial policy decisions.
In the consolidated accounts, interests in associated undertakings are accounted for using the equity method of accounting. Under this method an equity investment is initially recognised at the transaction price (including transaction costs) and is subsequently adjusted to reflect the investors share of the profit or loss, other comprehensive income and equity of the associate. The Consolidated statement of comprehensive income includes the Group's share of the operating results, interest, pre-tax results and attributable taxation of such undertakings applying accounting policies consistent with those of the Group. In the Consolidated balance sheet, the interests in associated undertakings are shown as the Group's share of the identifiable net assets, including any unamortised premium paid on acquisition.
Any premium on acquisition is dealt with in accordance with the goodwill policy.

 
2.14

Long-term contracts

Profit on long-term contracts is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recording turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value which costs incurred to date bear to total expected costs for that contract. Revenues derived from variations on contracts are recognised only when they have been instructed by the customer. Full provision is made for losses on all contracts in the year in which they are first forseen.
The balance due is shown as "Amounts recoverable on contracts", and included in debtors due within less than one year.

 
2.15

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.16

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Page 23

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.17

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.18

Financial instruments


The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

 
2.19

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The directors have made key assumptions regarding the stage of completion, future costs to complete and collectability of billings of some long term contracts. The amount receivable from customers on such contracts at the end of the reporting period has been stated at £17,139,312 (2023: 14,140,209).


4.


Turnover

The whole of the turnover is attributable to the principal activity of the business.


5.


Other operating income

2024
2023
£
£

Other operating income
2,258
-

2,258
-


Page 24

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

6.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Exchange differences
134,380
6,670

Other operating lease rentals
610,742
711,484


7.


Auditors' remuneration

During the period, the Group obtained the following services from the Company's auditors and their associates:


2024
2023
£
£

Fees payable to the Company's auditors and their associates for the audit of the consolidated and parent Company's financial statements
9,000
8,950

Fees payable to the Company's auditors and their associates in respect of:

Taxation compliance services
2,050
700


8.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
7,253,512
4,795,104

Social security costs
479,577
538,276

Pension contributions
290,671
290,856

8,023,760
5,624,236


The average monthly number of employees, including the directors, during the period was as follows:



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Employees
110
110
6
5

Page 25

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
48,006
55,237

48,006
55,237



10.


Interest receivable

2024
2023
£
£


Other interest receivable
9,000
67,557

9,000
67,557


11.


Interest payable and similar expenses

2024
2023
£
£


Other loan interest payable
4,660
95,748

Other interest payable
12,693
-

17,353
95,748


12.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
1,024,492
795,460

Adjustments in respect of previous periods
(130,737)
(89,310)


Total current tax
893,755
706,150
Page 26

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
 
12.Taxation (continued)


Factors affecting tax charge for the period/year

The tax assessed for the period/year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 19/25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
4,393,024
4,214,932


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 19/25%)
1,098,256
784,142

Effects of:


Non-tax deductible amortisation of goodwill
27,394
23,905

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
61,812
13,311

Capital allowances for period/year in excess of depreciation
17,955
12,559

Utilisation of tax losses
-
(2,600)

Tax rate difference in foreign countries
9,998
-

Adjustments to tax charge in respect of prior periods
(130,737)
(89,310)

Non-taxable share of profit in associate
(135,500)
(89,423)

Non-taxable gain on disposal of associate shares
(69,384)
-

Unrelieved tax losses carried forward
13,961
53,566

Total tax charge for the period/year
893,755
706,150


13.


Dividends

2024
2023
£
£


Dividends paid
765,463
453,935

765,463
453,935

Page 27

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

14.


Intangible assets

Group and Company





Goodwill

£



Cost


At 1 October 2023
1,186,230


Additions
9,544



At 30 September 2024

1,195,774



Amortisation


At 1 October 2023
987,553


Charge for the period
109,577



At 30 September 2024

1,097,130



Net book value



At 30 September 2024
98,644



At 30 September 2023
198,677



Page 28

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

15.


Tangible fixed assets

Group






Long-term leasehold property
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 October 2023
114,844
163,719
307,076
585,639


Additions
-
576
11,506
12,082



At 30 September 2024

114,844
164,295
318,582
597,721



Depreciation


At 1 October 2023
57,868
115,204
213,984
387,056


Charge for the period
22,969
20,950
47,837
91,756



At 30 September 2024

80,837
136,154
261,821
478,812



Net book value



At 30 September 2024
34,007
28,141
56,761
118,909



At 30 September 2023
56,976
48,515
93,092
198,583


16.


Fixed asset investments

Group





Investments in associates

£



Cost or valuation


At 1 October 2023
2,537,528


Disposals
(322,465)


Share of profit/(loss)
335,145



At 30 September 2024
2,550,208




Page 29

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
Company





Investments in subsidiary companies
Investments in associates
Total

£
£
£



Cost or valuation


At 1 October 2023
3,120,950
1,479,198
4,600,148


Disposals
-
(322,465)
(322,465)



At 30 September 2024
3,120,950
1,156,733
4,277,683





Direct subsidiary undertaking


The following was a direct subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Gloster MEP Limited
England & Wales
Ordinary
75%

The aggregate of the share capital and reserves as at 30 September 2024 and the profit or loss for the period ended on that date for the subsidiary undertaking were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)

Gloster MEP Limited
16,956,642
2,995,014


Indirect subsidiary undertakings


The following were indirect subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Gloster MEP (Global) Limited
Ireland
Ordinary
100%
Gloster MEP GmbH
Germany
Ordinary
100%

Page 30

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
Indirect subsidiary undertakings (continued)

The aggregate of the share capital and reserves as at 30 September 2024 and the profit or loss for the period ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)
£
£

Gloster MEP (Global) Limited
3,315,983
(79,987)

Gloster MEP GmbH
(35,550)
24,511


Associate


The following was an associate of the Company:


Name

Registered office

Class of shares

Holding

Gloster S-Worx Limited
England & Wales
Ordinary
44%


17.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Due after more than one year

Other debtors
150,000
150,000
-
-

150,000
150,000
-
-

Due within one year

Trade debtors
4,785,012
8,596,488
-
-

Other debtors
3,995,744
4,715,106
4,451,451
2,344,927

Prepayments and accrued income
2,497,238
3,037,162
-
-

Amounts recoverable on long-term contracts
17,139,312
14,140,209
-
-

28,567,306
30,638,965
4,451,451
2,344,927


Page 31

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

18.


Cash and cash equivalents

Group
Group
2024
2023
£
£

Cash at bank and in hand
4,456,423
2,093,524

4,456,423
2,093,524



19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Trade creditors
15,078,714
17,775,391
-
-

Amounts owed to group undertakings
-
-
1,721,703
2,423,391

Corporation tax
1,519,248
1,158,314
-
-

Other taxation and social security
311,012
290,683
-
-

Other creditors
119,518
938,055
48,295
183,295

Accruals and deferred income
1,990,190
1,465,832
217,980
228,380

19,018,682
21,628,275
1,987,978
2,835,066



20.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



163 (2023 - 163) B Ordinary shares of £1.00 each
163
163
85 (2023 - 85) C Ordinary shares of £1.00 each
85
85
137 (2023 - 137) D Ordinary shares of £1.00 each
137
137
59 (2023 - 59) E Ordinary shares of £1.00 each
59
59
46 (2023 - 46) F Ordinary shares of £1.00 each
46
46

490

490



21.


Pension commitments

The Group offers a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £290,671 (2023: £290,683). Contributions totalling £34,860 (2023: £56,424) were payable to the fund at the balance sheet date and are included in other creditors.

Page 32

 
MAYA5 LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024

22.


Commitments under operating leases

At 30 September 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
286,293
243,990

Later than 1 year and not later than 5 years
172,376
299,063

458,669
543,053


23.


Related party transactions

At the year end the directors owed the Company £341,358 (2023: £210,267) as disclosed in other debtors. These amounts are interest free and have been repaid post year end. 


24.


Controlling party

There is no single controlling party.

 
Page 33