Company registration number 06492403 (England and Wales)
NIO GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2025
NIO GROUP LIMITED
COMPANY INFORMATION
Director
Mr S Farrell
Company number
06492403
Registered office
Kingsfold Village Hall
Truslers Hill Lane
Albourne
Hassocks
West Sussex
BN6 9JN
Auditor
Sumer Audit
Amelia House
Crescent Road
Worthing
West Sussex
BN11 1RL
Business address
Ground Floor, Unit 3
High Cross Farm Henfield Road
Albourne
Hassocks
West Sussex
BN6 9JH
NIO GROUP LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 25
NIO GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 1 -
The director presents the strategic report for the year ended 28 February 2025.
Review of the business
Nio Group Limited operates solely as a holding company. The success of the company is reliant on the performance of the subsidiaries. The primary subsidiary is Nio Comm Limited which was responsible for the majority of earnings which are received as dividends, generated via external trade. The company also received interest on a loan made to its subsidiary, Nio Services Limited, a company who exists to service the other group companies.
Principal risks and uncertainties
The director has identified the following principal risks and uncertainties affecting the group.
Market risk: The performance of the business is closely affected by the performance of those customers and their ability to purchase our services. This risk is closely monitored and managed. We finished the year with an order book of £9m. We previously restricted the number of customers to maintain close working relationships and ensure their needs and expectations are met. Consequently, NIO Group has an excellent reputation with its clients and across the industry. While the market has become more challenging NIO Group is in an excellent position to attract the work that is available within its operating region.
Competitor risk: The group operates in Southeast England. The CEO has a good knowledge of all companies operating within the sector. There are currently no competitors in our area that pose a significant threat to the business. There are various barriers to entry including being large enough to deal directly with major telecoms companies, availability of skilled staff at a local level and the technical knowledge to be able to understand and quote for work.
Supply risk: The bulk of materials are supplied by our clients. Consumables, tools, and aggregates are supplied by the group. Most of the items we purchase are available from multiple sources so generally speaking supply should never be an issue.
Key performance indicators
These are key metrics kept under regular review by the board:
Environment and social responsibility
The group is very aware of its social and environmental responsibilities. These areas are particularly important to the director and are central to the group’s ethos. The group refers to these areas as being part of its Pink Culture. Everyone in the group is made aware of its importance. Health and safety is central to Pink Culture. We have an excellent reputation in the industry and are constantly looking to improve. Performance is measured using a number of KPIs. Riddor Injuries in the year were 0 and lost time Injuries were also 0. The group looks to recycle wherever possible. Having consistently met our target to divert 95% of waste from landfill two years ago the target was increased to 98%. This target has been met every month since. The group had 0 major environment incidents in the year. Wherever possible the group uses local suppliers to benefit the local community and lessen environmental impacts.
Mr S Farrell
Director
31 October 2025
NIO GROUP LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 2 -
The director presents his annual report and financial statements for the year ended 28 February 2025.
Principal activities
The principal activity of the company and group continued to be that of providing UK telecommunication companies with a complete “in house” project delivery solution, from consultancy and planning through to civils, cabling, splicing and testing.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £598,390. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr S Farrell
Financial instruments
Liquidity risk
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Credit risk
Investments of cash surpluses and borrowings are made through banks and companies which must fulfil credit rating criteria approved by the Board.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Future developments
The director believes that there are no future developments that require disclosure.
Auditor
The auditor, Sumer Audit, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the director individually has taken all the necessary steps that they ought to have taken as director in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr S Farrell
Director
31 October 2025
NIO GROUP LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 3 -
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements 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 company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
NIO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NIO GROUP LIMITED
- 4 -
Opinion
We have audited the financial statements of NIO Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 28 February 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 28 February 2025 and of the group's 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
NIO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NIO GROUP LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
Obtaining an understanding of the legal and regulatory framework that the group operates in, focusing on those laws and regulations that had a direct effect on the financial statements and operations;
Obtaining an understanding of the group’s policies and procedures on fraud risks, including knowledge of any actual, suspected or alleged fraud; and
Discussing among the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud through our knowledge and understanding of the group and our sector-specific experience.
As a result of these procedures, we considered the opportunities and incentives that may exist within the group for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: employment law, health and safety laws and compliance with the UK Companies Act.
NIO GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NIO GROUP LIMITED
- 6 -
In addition to the above, our procedures to respond to risks identified included the following:
Making enquiries of management, about any known or suspected instances of non-compliance with laws and regulations and fraud;
Challenging assumptions and judgements made by management in their significant accounting estimates, including accrued income; and
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.
Due to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.
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 members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Alex Chidwick FCCA (Senior Statutory Auditor)
For and on behalf of Sumer Audit
7 November 2025
Chartered Accountants
Statutory Auditor
Worthing
Sumer Audit is the trading name of Sumer Auditco Limited
NIO GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
27,690,700
23,676,106
Cost of sales
(20,631,488)
(16,521,660)
Gross profit
7,059,212
7,154,446
Administrative expenses
(4,046,528)
(3,232,971)
Other operating income
925
100
Operating profit
4
3,013,609
3,921,575
Interest receivable and similar income
77,512
49,929
Interest payable and similar expenses
(10,326)
3,519
Fair value losses on investment properties
11
(42,202)
Profit before taxation
3,080,795
3,932,821
Tax on profit
8
(783,200)
(957,196)
Profit for the financial year
2,297,595
2,975,625
Profit for the financial year is attributable to:
- Owners of the parent company
2,295,142
2,984,883
- Non-controlling interests
2,453
(9,258)
2,297,595
2,975,625
Total comprehensive income for the year is attributable to:
- Owners of the parent company
2,295,142
2,984,883
- Non-controlling interests
2,453
(9,258)
2,297,595
2,975,625
NIO GROUP LIMITED
GROUP BALANCE SHEET
AS AT
28 FEBRUARY 2025
28 February 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
985,509
890,432
Investment property
11
466,000
466,000
1,451,509
1,356,432
Current assets
Stocks
14
189,796
105,095
Debtors
15
3,706,712
5,412,224
Cash at bank and in hand
6,471,397
4,339,171
10,367,905
9,856,490
Creditors: amounts falling due within one year
16
(1,380,876)
(2,379,319)
Net current assets
8,987,029
7,477,171
Total assets less current liabilities
10,438,538
8,833,603
Creditors: amounts falling due after more than one year
17
(16,110)
(141,713)
Provisions for liabilities
Deferred tax liability
20
221,850
190,517
(221,850)
(190,517)
Net assets
10,200,578
8,501,373
Capital and reserves
Called up share capital
22
99
99
Profit and loss reserves
10,207,794
8,511,042
Equity attributable to owners of the parent company
10,207,893
8,511,141
Non-controlling interests
(7,315)
(9,768)
10,200,578
8,501,373
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved and signed by the director and authorised for issue on 31 October 2025
31 October 2025
Mr S Farrell
Director
Company registration number 06492403 (England and Wales)
NIO GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 28 FEBRUARY 2025
28 February 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
12
662
560
Current assets
Debtors
15
602,580
1,225,574
Cash at bank and in hand
3,217,770
1,659,464
3,820,350
2,885,038
Creditors: amounts falling due within one year
16
(19,905)
(13,063)
Net current assets
3,800,445
2,871,975
Net assets
3,801,107
2,872,535
Capital and reserves
Called up share capital
22
99
99
Profit and loss reserves
3,801,008
2,872,436
Total equity
3,801,107
2,872,535
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,526,962 (2024 - £1,294,161 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 31 October 2025
31 October 2025
Mr S Farrell
Director
Company registration number 06492403 (England and Wales)
NIO GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 10 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 March 2023
99
6,218,505
6,218,604
(510)
6,218,094
Year ended 29 February 2024:
Profit and total comprehensive income
-
2,984,883
2,984,883
(9,258)
2,975,625
Dividends
9
-
(692,346)
(692,346)
-
(692,346)
Balance at 29 February 2024
99
8,511,042
8,511,141
(9,768)
8,501,373
Year ended 28 February 2025:
Profit and total comprehensive income
-
2,295,142
2,295,142
2,453
2,297,595
Dividends
9
-
(598,390)
(598,390)
-
(598,390)
Balance at 28 February 2025
99
10,207,794
10,207,893
(7,315)
10,200,578
NIO GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 March 2023
99
2,270,621
2,270,720
Year ended 29 February 2024:
Profit and total comprehensive income for the year
-
1,294,161
1,294,161
Dividends
9
-
(692,346)
(692,346)
Balance at 29 February 2024
99
2,872,436
2,872,535
Year ended 28 February 2025:
Profit and total comprehensive income
-
1,526,962
1,526,962
Dividends
9
-
(598,390)
(598,390)
Balance at 28 February 2025
99
3,801,008
3,801,107
NIO GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
5,139,353
2,667,191
Interest paid
(10,326)
3,519
Income taxes paid
(1,606,357)
(958,744)
Net cash inflow from operating activities
3,522,670
1,711,966
Investing activities
Purchase of tangible fixed assets
(744,111)
(495,094)
Proceeds from disposal of tangible fixed assets
9,378
-
Interest received
77,512
49,929
Net cash used in investing activities
(657,221)
(445,165)
Financing activities
Repayment of bank loans
(110,000)
(53,333)
Payment of finance leases obligations
(24,833)
(54,946)
Dividends paid to equity shareholders
(598,390)
(692,346)
Net cash used in financing activities
(733,223)
(800,625)
Net increase in cash and cash equivalents
2,132,226
466,176
Cash and cash equivalents at beginning of year
4,339,171
3,872,995
Cash and cash equivalents at end of year
6,471,397
4,339,171
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 13 -
1
Accounting policies
Company information
NIO Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Kingsfold Village Hall, Truslers Hill Lane, Albourne, Hassocks, West Sussex, BN6 9JN.
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 £1.
The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.
The 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 for parent company information presented within the consolidated financial statements:
1.2
Basis of consolidation
The consolidated financial statements incorporate those of NIO Group Limited and all of its subsidiaries (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. The subsidiary results are incorporated from the date that control passes until the date control ceases.
All financial statements are made up to 28 February 2025. All intra-group transactions and balances between group companies are eliminated on consolidation.
Nio Evolution Limited, Nio Net Ltd, Nio Energy Holdings Ltd, Nio Energy Solutions Ltd, Nio Training Ltd and Nio Shared Services Ltd are subsidiaries exempt from the requirements of Companies Act 2006 relating to audit of their individual company accounts under section 479A of the Companies Act 2006 relating to subsidiary companies.
Nio Self Hire Tools Ltd and Nio Revolution Limited are subsidiaries exempt from the requirement of preparing their own individual financial statements under S439A of the Companies Act 2006 relating to dormant companies.
1.3
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future, The director has considered relevant information, including the group's principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. Based on these assessments and having regard to the resources available to the group, the director has concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 14 -
1.4
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts.
Turnover from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
Over the life of the lease
Plant and equipment
33.33% per annum on a straight line basis
Fixtures and fittings
25% per annum on a diminishing value basis and 33.33% per annum on a straight line basis
Computers
33.33% per annum on a straight line basis
Motor vehicles
33.33% per annum on a straight line basis
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.6
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in the profit or loss account.
1.7
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include deposits held at call with banks.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 15 -
1.11
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
The group enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other receivables and payables.
Debt instruments like other receivables and payables 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 receipts discounted at a market rate of interest. Debt instruments that are payable or receivable within one year are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.
1.12
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.13
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.
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.
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
1
Accounting policies
(Continued)
- 16 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Revaluation of investment properties
Investment properties are reviewed annually using the fair value method. The fair value is determined by reference to third party valuations and the outlook of the commercial property market in the director's opinion.
Accrued income
The director has made key assumptions in determining the appropriate amount of income recognised in each accounting period for projects in progress at the year end date based on stage of completion. The value of work performed by the year end yet to be invoiced totalled £1,867,232 (2024: £2,518,876).
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Provision of telecommunications delivery solutions
27,690,700
23,676,106
Turnover is derived entirely from within the United Kingdom.
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
624,010
551,319
Depreciation of tangible fixed assets held under finance leases
21,804
42,524
Profit on disposal of tangible fixed assets
(6,158)
(39,576)
Operating lease charges
295,565
190,870
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 17 -
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
7,500
7,500
Audit of the financial statements of the company's subsidiaries
27,775
26,000
35,275
33,500
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Fieldwork
40
38
-
-
Planning
13
11
-
-
Project management
13
11
-
-
Administration and support
11
11
-
-
Directors
1
1
-
-
Total
78
72
0
0
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,444,147
3,094,283
Social security costs
378,053
355,338
-
-
Pension costs
360,142
259,283
4,182,342
3,708,904
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
11,850
11,850
Company pension contributions to defined contribution schemes
60,000
31,646
71,850
11,850
The director is considered the only key management personnel of the group.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 18 -
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
751,867
997,093
Adjustments in respect of prior periods
(1,574)
Total current tax
751,867
995,519
Deferred tax
Origination and reversal of timing differences
31,333
(38,323)
Total tax charge
783,200
957,196
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
3,080,795
3,932,821
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 24.50%)
770,199
963,541
Tax effect of expenses that are not deductible in determining taxable profit
3,555
14,934
Adjustments in respect of prior years
(1,574)
Effect of change in corporation tax rate
-
(670)
Other non-reversing timing differences
10,109
(19,035)
Tax at marginal rate
(663)
Taxation charge
783,200
957,196
9
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
598,390
692,346
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 19 -
10
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 March 2024
31,963
787,264
21,623
66,480
1,265,141
2,172,471
Additions
194,193
10,658
12,293
526,967
744,111
Disposals
(169,108)
(8,010)
(177,118)
At 28 February 2025
31,963
812,349
32,281
70,763
1,792,108
2,739,464
Depreciation and impairment
At 1 March 2024
738
469,508
8,354
43,640
759,799
1,282,039
Depreciation charged in the year
6,691
203,248
4,379
16,461
415,035
645,814
Eliminated in respect of disposals
(166,244)
(7,654)
(173,898)
At 28 February 2025
7,429
506,512
12,733
52,447
1,174,834
1,753,955
Carrying amount
At 28 February 2025
24,534
305,837
19,548
18,316
617,274
985,509
At 29 February 2024
31,225
317,756
13,269
22,840
505,342
890,432
The company had no tangible fixed assets at 28 February 2025 or 29 February 2024.
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2025
2024
2025
2024
£
£
£
£
Motor vehicles
44,946
97,028
11
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 March 2024 and 28 February 2025
466,000
-
Investment property comprises one property. The fair value of the investment property has been arrived at on the basis of a director's valuation carried out on 28 February 2025. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. As there was no change in the market value, there is no related deferred tax charge for the year.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 20 -
12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
662
560
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 March 2024
560
Additions
102
At 28 February 2025
662
Carrying amount
At 28 February 2025
662
At 29 February 2024
560
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 21 -
13
Subsidiaries
Details of the company's subsidiaries at 28 February 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
NIO Comm Limited
Ground Floor, Unit 3, High Cross Farm Henfield Road, Albourne, Hassocks, West Sussex, England, BN6 9
Ordinary
100.00
-
NIO Services Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
100.00
-
NIO Self Hire Tools Limited - Dormant
Amelia House, Crescent Road, Worthing, West Sussex, BN11 1QR
Ordinary
100.00
-
NIO Evolution Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
80.00
-
NIO Revolution Limited - Dormant
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
80.00
-
NIO Net Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
100.00
-
NIO Energy Holdings Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
100.00
-
NIO Energy Solutions Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
0
80.00
NIO Training Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
90.00
-
NIO Shared Services Limited
Unit 3 High Cross Farm Henfield Road, Albourne, Hassocks, England, BN6 9JH
Ordinary
100.00
-
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
189,796
105,095
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
269,116
1,913,196
Corporation tax recoverable
573,877
Amounts owed by group undertakings
-
-
594,409
1,224,092
Other debtors
728,796
756,011
8,171
1,482
Prepayments and accrued income
2,134,923
2,743,017
3,706,712
5,412,224
602,580
1,225,574
Amounts owed by group undertakings in the company have no terms and are therefore repayable on demand. Whilst the classification as current assets reflects the contractual nature of the loans, the company does not seek repayment of these loans until the entities are financially able to do so. This may be more than 12 months from the reporting date.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 22 -
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
18
40,000
Obligations under finance leases
19
61,543
30,773
Trade creditors
710,136
1,380,005
124
Amounts owed to group undertakings
897
3,563
Corporation tax payable
66,480
347,093
9,384
Other taxation and social security
292,693
329,342
-
-
Other creditors
49,996
35,247
Accruals and deferred income
200,028
216,859
9,500
9,500
1,380,876
2,379,319
19,905
13,063
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
70,000
Obligations under finance leases
19
16,110
71,713
16,110
141,713
-
-
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
110,000
Payable within one year
40,000
Payable after one year
70,000
The bank holds a fixed and floating charge over the group's assets. The bank loan was fully repaid in the year and interest was previosuly applied monthly at a rate of 2.5%.
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 23 -
19
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
61,543
30,773
In two to five years
16,110
71,713
77,653
102,486
-
-
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. The liabilities are secured over the related assets.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
221,850
190,517
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 March 2024
190,517
-
Charge to profit or loss
31,333
-
Liability at 28 February 2025
221,850
-
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
360,142
259,283
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
21
Retirement benefit schemes
(Continued)
- 24 -
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
99
99
99
99
Ordinary shares have attached to them full voting, dividend and capital distribution (including on winding up) rights.
23
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
72,317
185,437
-
-
Between two and five years
176,663
270,317
-
-
248,980
455,754
-
-
NIO GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2025
- 25 -
24
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
2,297,595
2,975,625
Adjustments for:
Taxation charged
783,200
957,196
Finance costs
10,326
(3,519)
Investment income
(77,512)
(49,929)
Gain on disposal of tangible fixed assets
(6,158)
(39,576)
Fair value (gain)/loss on investment properties
42,202
Depreciation and impairment of tangible fixed assets
645,814
593,843
Movements in working capital:
Increase in stocks
(84,701)
(14,471)
Decrease/(increase) in debtors
2,279,389
(1,383,817)
Decrease in creditors
(708,600)
(410,363)
Cash generated from operations
5,139,353
2,667,191
25
Analysis of changes in net funds - group
1 March 2024
Cash flows
28 February 2025
£
£
£
Cash at bank and in hand
4,339,171
2,132,226
6,471,397
Borrowings excluding overdrafts
(110,000)
110,000
-
Obligations under finance leases
(102,486)
24,833
(77,653)
4,126,685
2,267,059
6,393,744
2025-02-282024-03-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S Farrellfalse06492403bus:Consolidated2024-03-012025-02-28064924032024-03-012025-02-2806492403bus:Director12024-03-012025-02-2806492403bus:RegisteredOffice2024-03-012025-02-28064924032025-02-2806492403bus:Consolidated2025-02-2806492403bus:Consolidated2023-03-012024-02-29064924032023-03-012024-02-2906492403bus:Consolidated2024-02-2906492403core:LeaseholdImprovementsbus:Consolidated2025-02-2806492403core:PlantMachinerybus:Consolidated2025-02-2806492403core:FurnitureFittingsbus:Consolidated2025-02-2806492403core:ComputerEquipmentbus:Consolidated2025-02-2806492403core:MotorVehiclesbus:Consolidated2025-02-2806492403core:LeaseholdImprovementsbus:Consolidated2024-02-2906492403core:PlantMachinerybus:Consolidated2024-02-2906492403core:FurnitureFittingsbus:Consolidated2024-02-2906492403core:ComputerEquipmentbus:Consolidated2024-02-2906492403core:MotorVehiclesbus:Consolidated2024-02-29064924032024-02-2906492403core:Non-controllingInterestsbus:Consolidated2025-02-2806492403core:Non-controllingInterestsbus:Consolidated2024-02-2906492403core:ShareCapital2025-02-2806492403core:ShareCapital2024-02-2906492403core:RetainedEarningsAccumulatedLosses2025-02-2806492403core:RetainedEarningsAccumulatedLosses2024-02-2906492403core:ShareCapitalbus:Consolidated2023-02-2806492403core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-02-2806492403core:ShareCapitalbus:Consolidated2024-02-2906492403core:ShareCapitalbus:Consolidated2025-02-2806492403core:ShareCapital2023-02-2806492403core:RetainedEarningsAccumulatedLosses2023-02-2806492403bus:Consolidated2023-02-2806492403core:LeaseholdImprovements2024-03-012025-02-2806492403core:PlantMachinery2024-03-012025-02-2806492403core:FurnitureFittings2024-03-012025-02-2806492403core:ComputerEquipment2024-03-012025-02-2806492403core:MotorVehicles2024-03-012025-02-2806492403core:LandBuildings2025-02-2806492403core:MotorVehicles2025-02-2806492403core:MotorVehicles2024-02-2906492403core:UKTaxbus:Consolidated2024-03-012025-02-2806492403core:UKTaxbus:Consolidated2023-03-012024-02-2906492403bus:Consolidated12024-03-012025-02-2806492403bus:Consolidated12023-03-012024-02-2906492403core:LeaseholdImprovementsbus:Consolidated2024-02-2906492403core:PlantMachinerybus:Consolidated2024-02-2906492403core:FurnitureFittingsbus:Consolidated2024-02-2906492403core:ComputerEquipmentbus:Consolidated2024-02-2906492403core:MotorVehiclesbus:Consolidated2024-02-2906492403bus:Consolidated2024-02-2906492403core:LeaseholdImprovementsbus:Consolidated2024-03-012025-02-2806492403core:PlantMachinerybus:Consolidated2024-03-012025-02-2806492403core:FurnitureFittingsbus:Consolidated2024-03-012025-02-2806492403core:ComputerEquipmentbus:Consolidated2024-03-012025-02-2806492403core:MotorVehiclesbus:Consolidated2024-03-012025-02-2806492403core:Subsidiary12024-03-012025-02-2806492403core:Subsidiary22024-03-012025-02-2806492403core:Subsidiary32024-03-012025-02-2806492403core:Subsidiary42024-03-012025-02-2806492403core:Subsidiary52024-03-012025-02-2806492403core:Subsidiary62024-03-012025-02-2806492403core:Subsidiary72024-03-012025-02-2806492403core:Subsidiary82024-03-012025-02-2806492403core:Subsidiary92024-03-012025-02-2806492403core:Subsidiary102024-03-012025-02-2806492403core:Subsidiary112024-03-012025-02-2806492403core:Subsidiary222024-03-012025-02-2806492403core:Subsidiary332024-03-012025-02-2806492403core:Subsidiary442024-03-012025-02-2806492403core:Subsidiary552024-03-012025-02-2806492403core:Subsidiary662024-03-012025-02-2806492403core:Subsidiary772024-03-012025-02-2806492403core:Subsidiary882024-03-012025-02-2806492403core:Subsidiary992024-03-012025-02-2806492403core:Subsidiary10102024-03-012025-02-2806492403core:CurrentFinancialInstruments2025-02-2806492403core:CurrentFinancialInstruments2024-02-2906492403core:CurrentFinancialInstrumentsbus:Consolidated2025-02-2806492403core:CurrentFinancialInstrumentsbus:Consolidated2024-02-2906492403core:WithinOneYearbus:Consolidated2025-02-2806492403core:WithinOneYearbus:Consolidated2024-02-2906492403core:CurrentFinancialInstrumentscore:WithinOneYear2025-02-2806492403core:CurrentFinancialInstrumentscore:WithinOneYear2024-02-2906492403core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-02-2806492403core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-02-2906492403core:Non-currentFinancialInstrumentscore:AfterOneYear2025-02-2806492403core:Non-currentFinancialInstrumentscore:AfterOneYear2024-02-2906492403core:Non-currentFinancialInstrumentsbus:Consolidated2025-02-2806492403core:Non-currentFinancialInstrumentsbus:Consolidated2024-02-2906492403core:Non-currentFinancialInstruments2025-02-2806492403core:Non-currentFinancialInstruments2024-02-2906492403core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-02-2806492403core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-02-2906492403core:WithinOneYear2025-02-2806492403core:WithinOneYear2024-02-2906492403core:BetweenTwoFiveYearsbus:Consolidated2025-02-2806492403core:BetweenTwoFiveYearsbus:Consolidated2024-02-2906492403core:BetweenTwoFiveYears2025-02-2806492403core:BetweenTwoFiveYears2024-02-2906492403bus:PrivateLimitedCompanyLtd2024-03-012025-02-2806492403bus:FRS1022024-03-012025-02-2806492403bus:Audited2024-03-012025-02-2806492403bus:ConsolidatedGroupCompanyAccounts2024-03-012025-02-2806492403bus:FullAccounts2024-03-012025-02-28xbrli:purexbrli:sharesiso4217:GBP