IRIS Accounts Production v25.3.0.601 11814311 Board of Directors 31.3.25 1.4.24 31.3.25 31.3.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. work in the construction of bespoke and general property, to include work in connection with the insurance repair sector to include conservation projects and fire protection and diamond drilling. true true true false true true false false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh118143112024-03-31118143112025-03-31118143112024-04-012025-03-31118143112023-03-31118143112023-04-012024-03-31118143112024-03-3111814311ns15:EnglandWales2024-04-012025-03-3111814311ns14:PoundSterling2024-04-012025-03-3111814311ns10:Director12024-04-012025-03-3111814311ns10:Consolidated2025-03-3111814311ns10:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3111814311ns10:PrivateLimitedCompanyLtd2024-04-012025-03-3111814311ns10:Consolidatedns10:MediumEntities2024-04-012025-03-3111814311ns10:Consolidatedns10:Audited2024-04-012025-03-3111814311ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3111814311ns10:Medium-sizedCompaniesRegimeForAccounts2024-04-012025-03-3111814311ns10:Consolidated2024-04-012025-03-3111814311ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-04-012025-03-3111814311ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-04-012025-03-3111814311ns10:FullAccounts2024-04-012025-03-3111814311ns5:Subsidiary12024-04-012025-03-311181431112024-04-012025-03-3111814311ns10:OrdinaryShareClass12024-04-012025-03-3111814311ns10:Director22024-04-012025-03-3111814311ns10:Director32024-04-012025-03-3111814311ns10:RegisteredOffice2024-04-012025-03-3111814311ns10:Consolidated2023-04-012024-03-3111814311ns5:CurrentFinancialInstruments2025-03-3111814311ns5:CurrentFinancialInstruments2024-03-3111814311ns5:ShareCapital2025-03-3111814311ns5:ShareCapital2024-03-3111814311ns5:FurtherSpecificReserve2ComponentTotalEquity2025-03-3111814311ns5:FurtherSpecificReserve2ComponentTotalEquity2024-03-3111814311ns5:RetainedEarningsAccumulatedLosses2025-03-3111814311ns5:RetainedEarningsAccumulatedLosses2024-03-3111814311ns5:ShareCapital2023-03-3111814311ns5:RetainedEarningsAccumulatedLosses2023-03-3111814311ns5:FurtherSpecificReserve2ComponentTotalEquity2023-03-3111814311ns5:NetGoodwill2024-04-012025-03-3111814311ns5:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3111814311ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-04-012025-03-3111814311ns5:PlantMachinery2024-04-012025-03-3111814311ns5:FurnitureFittings2024-04-012025-03-3111814311ns5:MotorVehicles2024-04-012025-03-3111814311ns5:ComputerEquipment2024-04-012025-03-3111814311ns5:CostValuation2024-03-31118143111ns5:Subsidiary12024-04-012025-03-3111814311ns5:Subsidiary12025-03-3111814311ns5:Subsidiary12024-03-3111814311ns5:Subsidiary12023-04-012024-03-3111814311ns10:OrdinaryShareClass12025-03-3111814311ns5:RetainedEarningsAccumulatedLosses2024-03-3111814311ns5:FurtherSpecificReserve2ComponentTotalEquity2024-03-3111814311ns5:RetainedEarningsAccumulatedLosses2024-04-012025-03-31
REGISTERED NUMBER: 11814311 (England and Wales)















Messenger BCR limited

Group Strategic Report, Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31st March 2025






Messenger BCR limited (Registered number: 11814311)






Contents of the Consolidated Financial Statements
for the year ended 31st March 2025




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4 to 7

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 15 to 28


Messenger BCR limited

Company Information
for the year ended 31st March 2025







DIRECTORS: P A Gibbons
Mrs J F MacDonald
Mrs H M Gibbons



REGISTERED OFFICE: Collyweston Heritage Centre
Main Road
Collyweston
Stamford
Lincolnshire
PE9 3PQ



REGISTERED NUMBER: 11814311 (England and Wales)



SENIOR STATUTORY AUDITOR: Paul Sparks FCA FCCA



AUDITORS: Cheney & Co
Statutory Auditor
310 Wellingborough Road
Northampton
NN1 4EP

Messenger BCR limited (Registered number: 11814311)

Group Strategic Report
for the year ended 31st March 2025

The directors present their strategic report of the company and the group for the year ended 31st March 2025.

REVIEW OF BUSINESS
A substantial increase in turnover for the group, coming from our major construction projects and insurance related repairs division. Very encouraging to see this has ultimately led to an equally substantial increase to our net profit and strength of balance sheet. A strong cash flow position and a record level of secured turnover means the group is well positioned to take advantage of future opportunities for growth.

PRINCIPAL RISKS AND UNCERTAINTIES
The directors are not aware of any fundamental risks facing the business but remain aware of the growing pressure faced by potential wage increases, the increased NI and changing government policies.

KEY PERFORMANCE INDICATORS
The other key performance indicators are:-



2025 2024 2023 2022
Turnover (£ 000`s) 35,232 29,558 31,021 27,411

Gross Profit (£ 000's) 7,866 5,432 4,959 4,994

Gross Profit Percentage 22..33% 18.38% 15.99% 18.22%

Net Profit Percentage 3.66% 1.83% 1.96% 2.17%

Liquidity ratio 132.74% 123.35% 120.22% 115.31%

Debtor days 77 91 79 82

Trading ratio 0.69% 0..46% 0.17% 0.27%

Gearing 10.66% 12.04% 13.21% 16.58%

FUTURE DEVELOPMENTS
The directors are happy with the expected growth and development for the future and have taken steps to extend the service base and expand current customers winning some prestigious contracts for the forth coming years

ON BEHALF OF THE BOARD:





Director


22nd October 2025

Messenger BCR limited (Registered number: 11814311)

Report of the Directors
for the year ended 31st March 2025

The directors present their report with the financial statements of the company and the group for the year ended 31st March 2025.

DIVIDENDS
No dividends will be distributed for the year ended 31st March 2025.

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

P A Gibbons
Mrs J F MacDonald
Mrs H M Gibbons

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

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and 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 and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Cheney & Co, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





P A Gibbons - Director


22nd October 2025

Report of the Independent Auditors to the Members of
Messenger BCR limited

Opinion
We have audited the financial statements of Messenger BCR limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st March 2025 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including 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 affairs as at 31st March 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.

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

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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.

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

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

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

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

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept 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.

Report of the Independent Auditors to the Members of
Messenger BCR limited


Responsibilities of directors
As explained more fully in the Directors' Responsibilities Statement set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the 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.

Report of the Independent Auditors to the Members of
Messenger BCR limited


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

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

Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatement in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).

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:

We obtained an understanding of the legal and regulatory frameworks applicable to the company and its subsidiaries as well as the sectors in which they operate. We determine that the following laws and regulations were most significant: the Companies Act 2006, UK taxation laws, UK GAAP and health & safety legislation applicable to the construction industry.

We obtained an understanding of how the company and its subsidiaries are complying with those legal and regulatory frameworks by making inquiries of management.

We have discussed with management the specific risk to the company of the liabilities arising from disputes relating to work undertaken by the company and its subsidiaries, leading to legal liabilities, and have concluded that this risk is small. There has been nothing that has come to light and no instances of legal action against the company and the group in this regard.

The major critical judgement in relation to the group's consolidated financial statements is the valuation of the applications for payment, and provisions against these amounts, which are a components of the balance sheet items of trade debtors, or trade creditors as accrued or deferred income, as appropriate, and also reflected in the turnover figure within the income statement.

We have undertaken high levels of testing of balances included in the balance sheet and have performed a detailed analytical review of the income statement.

Prior to commencement of the audit staff were briefed on the risk assessment of the susceptibility company's financial statements to material misstatement, including how fraud could occur.

At the completion stage of the audit the results of audit tests were re-examined to ensure that they were consistent with our knowledge of the client and did not warrant further investigation of transactions and balances.

We have assessed the susceptibility of the financial statements of the company and its subsidiaries to material misstatement, including how fraud might occur. Audit procedures performed for the company's accounts and its subsidiaries included:

- identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud;
- understanding how those charged with governance considered and addressed the potential for the override of controls or other inappropriate influence over the financial reporting process;
- challenging assumptions and judgements made by the management in its significant accounting estimates;
- identifying and testing journal entries, in particular any journal entries posted with unusual account combinations; and
- assessing the extent of the compliance with the relevant laws and regulations.

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

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

Report of the Independent Auditors to the Members of
Messenger BCR limited


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




Paul Sparks FCA FCCA (Senior Statutory Auditor)
for and on behalf of Cheney & Co
Statutory Auditor
310 Wellingborough Road
Northampton
NN1 4EP

22nd October 2025

Messenger BCR limited (Registered number: 11814311)

Consolidated
Income Statement
for the year ended 31st March 2025

2025 2024
Notes £    £   

TURNOVER 3 35,231,539 29,557,893

Cost of sales 27,365,327 24,125,665
GROSS PROFIT 7,866,212 5,432,228

Administrative expenses 6,488,853 4,785,470
OPERATING PROFIT 5 1,377,359 646,758

Interest receivable and similar income 25,829 -
1,403,188 646,758

Interest payable and similar expenses 6 114,660 105,414
PROFIT BEFORE TAXATION 1,288,528 541,344

Tax on profit 7 298,787 136,012
PROFIT FOR THE FINANCIAL YEAR 989,741 405,332
Profit attributable to:
Owners of the parent 989,741 405,332

Messenger BCR limited (Registered number: 11814311)

Consolidated
Other Comprehensive Income
for the year ended 31st March 2025

2025 2024
Notes £    £   

PROFIT FOR THE YEAR 989,741 405,332


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

989,741

405,332

Total comprehensive income attributable to:
Owners of the parent 986,619 405,332
Non-controlling interests 3,122 -
989,741 405,332

Messenger BCR limited (Registered number: 11814311)

Consolidated Balance Sheet
31st March 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 1,790,238 1,909,586
Tangible assets 10 2,466,009 2,236,574
Investments 11 - -
4,256,247 4,146,160

CURRENT ASSETS
Stocks 12 188,456 110,600
Debtors 13 8,064,322 7,877,601
Cash at bank and in hand 1,316,659 67,232
9,569,437 8,055,433
CREDITORS
Amounts falling due within one year 14 7,209,240 6,530,422
NET CURRENT ASSETS 2,360,197 1,525,011
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,616,444

5,671,171

CREDITORS
Amounts falling due after more than one
year

15

(1,065,116

)

(1,093,050

)

PROVISIONS FOR LIABILITIES 19 (153,000 ) (172,857 )
NET ASSETS 5,398,328 4,405,264

CAPITAL AND RESERVES
Called up share capital 20 1,201 1,000
Merger reserve 21 1,999,000 1,999,000
Retained earnings 21 3,395,005 2,405,264
SHAREHOLDERS' FUNDS 5,395,206 4,405,264

NON-CONTROLLING INTERESTS 3,122 -
TOTAL EQUITY 5,398,328 4,405,264

The financial statements were approved by the Board of Directors and authorised for issue on 22nd October 2025 and were signed on its behalf by:





P A Gibbons - Director


Messenger BCR limited (Registered number: 11814311)

Company Balance Sheet
31st March 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 3,333,333 3,333,333
3,333,333 3,333,333

CREDITORS
Amounts falling due within one year 14 1,083,333 1,083,333
NET CURRENT LIABILITIES (1,083,333 ) (1,083,333 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,250,000

2,250,000

CAPITAL AND RESERVES
Called up share capital 20 1,000 1,000
Merger reserve 21 1,999,000 1,999,000
Retained earnings 21 250,000 250,000
SHAREHOLDERS' FUNDS 2,250,000 2,250,000

Company's profit for the financial year - -

The financial statements were approved by the Board of Directors and authorised for issue on 22nd October 2025 and were signed on its behalf by:





P A Gibbons - Director


Messenger BCR limited (Registered number: 11814311)

Consolidated Statement of Changes in Equity
for the year ended 31st March 2025

Called up
share Retained Merger
capital earnings reserve
£    £    £   
Balance at 1st April 2023 1,000 1,999,932 1,999,000

Changes in equity
Total comprehensive income - 405,332 -
Balance at 31st March 2024 1,000 2,405,264 1,999,000

Changes in equity
Issue of share capital 201 - -
Total comprehensive income - 989,741 -
Balance at 31st March 2025 1,201 3,395,005 1,999,000
Non-controlling Total
Total interests equity
£    £    £   
Balance at 1st April 2023 3,999,932 - 3,999,932

Changes in equity
Total comprehensive income 405,332 - 405,332
Balance at 31st March 2024 4,405,264 - 4,405,264

Changes in equity
Issue of share capital 201 - 201
Total comprehensive income 989,741 3,122 992,863
Balance at 31st March 2025 5,395,206 3,122 5,398,328

Messenger BCR limited (Registered number: 11814311)

Company Statement of Changes in Equity
for the year ended 31st March 2025

Called up
share Retained Merger Total
capital earnings reserve equity
£    £    £    £   
Balance at 1st April 2023 1,000 250,000 1,999,000 2,250,000

Changes in equity
Balance at 31st March 2024 1,000 250,000 1,999,000 2,250,000

Changes in equity
Balance at 31st March 2025 1,000 250,000 1,999,000 2,250,000

Messenger BCR limited (Registered number: 11814311)

Consolidated Cash Flow Statement
for the year ended 31st March 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 26 1,800,322 2,311
Interest paid (69,529 ) (77,276 )
Interest element of hire purchase and
finance lease rental payments paid

(45,131

)

(28,138

)
Tax paid (105,105 ) (121,434 )
Net cash from operating activities 1,580,557 (224,537 )

Cash flows from investing activities
Purchase of tangible fixed assets (642,186 ) (547,756 )
Sale of tangible fixed assets 113,780 109,480
Interest received 25,829 -
Net cash from investing activities (502,577 ) (438,276 )

Cash flows from financing activities
New loans in year - 25,110
Loan repayments in year (388,160 ) (276,157 )
New finance leases in the year 408,425 299,474
Finance lease repayments in the year (109,228 ) (159,305 )
Capital repayments in year 260,585 (17,542 )
Amount introduced by directors - 466
Amount withdrawn by directors (376 ) (211 )
Share issue 201 -
Net cash from financing activities 171,447 (128,165 )

Increase/(decrease) in cash and cash equivalents 1,249,427 (790,978 )
Cash and cash equivalents at beginning
of year

27

67,232

858,210

Cash and cash equivalents at end of year 27 1,316,659 67,232

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements
for the year ended 31st March 2025

1. STATUTORY INFORMATION

Messenger BCR limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


The principal activity of the company in the year under review was that of a holding company.

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires the directors to exercise judgement in the process of applying the company`s accounting policies. The areas involving a higher degree of judgement or complexity or areas where assumptions and estimates are significant to the financial statements are disclosed under critical accounting judgements and key sources of estimation uncertainty below.

The significant accounting policies applied in the preparation of these financial statements are set out below.These policies have been consistently applied to all years presented unless otherwise stated.

Critical accounting judgements and key sources of estimation uncertainty
The company makes estimates and assumptions concerning the future. The directors are also required to exercise judgement in the process of applying the company`s accounting policies. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.

In preparing these financial statements , the directors have made the following judgements:

Recognition of profit on long - term contracts
Profit recognition is based on an assessment of the overall profitability forecast on individual contracts. Losses are recognised as soon as they are foreseen. Profits are recognised by the directors when the outcome of the contract can be assessed within reasonable certainty.The profit recognised reflects that part of the total profit currently estimated to arise over the duration of the contract that fairly represents the profit attributable to work performed at the accounting date.

Recoverability of trade and other debtors
Trade and other debtors are recognised to the extent that they are judged recoverable. The directors reviews are performed to estimate the level of reserves required for irrecoverable debt. Provisions are made specifically against invoices where recoverability is uncertain.

The directors make allowances for doubtful debts based on an assessment of the recoverability of debtors.Allowances are applied to debtors where events or changes in circumstances indicate that the carrying amounts may not be recoverable. The directors specifically analyse historical bad debts, customer creditworthiness , current economic trends and changes in customer payment terms when making a judgement to evaluate the adequacy of the provision for doubtful debts. Where the expectation is different from the original estimate, such a difference will impact the carrying value of debtors and the charge in the profit and loss account.

Provisions
A provision is recognised when the company has a present legal or constructive obligation as a result of a past event for which it is probable that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated. If the effect is material , provisions are determined by discounting the expected future cash flow that reflects the time value of money and the risks specific to the liability.

Whether a present obligation is probable or not requires judgement. The nature and type of risks for these provisions differ, the directors`s judgement is applied regarding the nature and extent of obligations in deciding if an outflow of resources is probable or not.

Depreciation, amortisation and residual values
The directors have reviewed the asset lives and associated residual values of all fixed asset classes, and have concluded that asset lives and residual values are appropriate.

The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account.Residual value assessments consider issues such as future market conditions , the remaining life of the asset and projected disposal values.




Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025
Taxation
There are many transactions and calculations for which the ultimate tax determination is uncertain. The company recognizes liabilities for anticipated tax issues based on estimates of whether additional taxes will be due.

The directors estimation is required to determine the amount of deferred tax assets that can be recognised, based upon likely timing and level of future taxable profits together with an assessment of the effect of future tax planning strategies.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover arises from increases in valuations on contracts and is the gross value of work carried out for the period to the balance sheet date, including contract variations and claims.

Variations in contract work are only included to the extent that it is probable that they will result in revenue and that they are capable of being reliably measured.

Where the total income of a contract cannot be estimated reliably, contract revenue is recognised to the extent that it is probable contract costs will be recovered.

Profit on contracts is calculated in accordance with the accounting standards and industry practice. Profit recognition is based on an assessment of the overall profitability forecast on individual contracts and is recognised when the outcome of the contract can be assessed with reasonable certainty. The profit recognised reflects that part of the total profit currently estimated to arise over the duration of the contract that fairly represents the profit attributable to work performed at the balance sheet date. The assessment of the final outcome of each contract is determined by regular review of the revenues and costs to complete that contract.

Provisions are made for losses incurred or foreseen in bringing the contract to completion as soon as they become apparent.

Basis of consolidation
The financial statements have been consolidated based on provision included with FRS102.

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

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of the group in the year to 31st March 2020, is being amortised over estimated useful life of 20 years and reviewed for impairment annually, however, the directors consider that there is no reduction in the value in the year of acquisition.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - in accordance with the property
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on cost and at varying rates on cost
Computer equipment - 25% on cost

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

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

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

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

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

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

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

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

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

2. ACCOUNTING POLICIES - continued

Long-term contracts
Amounts recoverable on long term contracts represents the gross unbilled amounts for contract work performed to date. They are measured at cost plus profit recognised to date (see turnover accounting policy) less a provision for foreseeable losses and less progress billings

Amounts recoverable on contracts is presented in debtors as part of the amounts recoverable on contracts in the balance sheet. If payments received from customers exceed the income recognised, then the difference is presented in payments on account included within creditors on the balance sheet.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

2025 2024
£    £   
Construction contracts 26,274,114 23,310,919
Building repairs 8,957,425 6,246,974
35,231,539 29,557,893

4. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 5,628,206 4,699,687
Social security costs 360,339 313,400
Other pension costs 333,714 242,916
6,322,259 5,256,003

The average number of employees during the year was as follows:
2025 2024

Directors 8 8
Head Office & Site 105 100
113 108

The average number of employees by undertakings that were proportionately consolidated during the year was 113 (2024 - 108 ) .

2025 2024
£    £   
Directors' remuneration 177,672 179,468
Directors' pension contributions to money purchase schemes 124,407 134,360

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

Money purchase schemes 8 8

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

5. OPERATING PROFIT

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

2025 2024
£    £   
Hire of plant and machinery 835,177 451,570
Other operating leases 28,691 27,636
Depreciation - owned assets 189,659 128,758
Depreciation - assets on hire purchase contracts and finance leases 109,433 64,718
Profit on disposal of fixed assets (121 ) -
Goodwill amortisation 119,348 119,348
Auditors' remuneration 23,000 18,000

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank interest 69,529 77,276
Hire purchase 3,308 2,797
Leasing 41,823 25,341
114,660 105,414

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 318,644 105,105

Deferred tax (19,857 ) 30,907
Tax on profit 298,787 136,012

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1st April 2024
and 31st March 2025 2,386,978
AMORTISATION
At 1st April 2024 477,392
Amortisation for year 119,348
At 31st March 2025 596,740
NET BOOK VALUE
At 31st March 2025 1,790,238
At 31st March 2024 1,909,586

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

10. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST
At 1st April 2024 1,632,190 552,854 182,974
Additions - 50,995 2,373
Disposals - - -
At 31st March 2025 1,632,190 603,849 185,347
DEPRECIATION
At 1st April 2024 146,472 289,101 172,881
Charge for year 29,644 115,603 8,503
Eliminated on disposal - - -
At 31st March 2025 176,116 404,704 181,384
NET BOOK VALUE
At 31st March 2025 1,456,074 199,145 3,963
At 31st March 2024 1,485,718 263,753 10,093

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1st April 2024 654,639 65,152 3,087,809
Additions 508,837 79,981 642,186
Disposals (218,884 ) - (218,884 )
At 31st March 2025 944,592 145,133 3,511,111
DEPRECIATION
At 1st April 2024 201,548 41,233 851,235
Charge for year 117,074 28,268 299,092
Eliminated on disposal (105,225 ) - (105,225 )
At 31st March 2025 213,397 69,501 1,045,102
NET BOOK VALUE
At 31st March 2025 731,195 75,632 2,466,009
At 31st March 2024 453,091 23,919 2,236,574

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

10. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts and finance leases are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1st April 2024 89,304 589,138 678,442
Additions - 408,426 408,426
Disposals - (4,950 ) (4,950 )
At 31st March 2025 89,304 992,614 1,081,918
DEPRECIATION
At 1st April 2024 25,278 222,277 247,555
Charge for year 22,326 87,107 109,433
At 31st March 2025 47,604 309,384 356,988
NET BOOK VALUE
At 31st March 2025 41,700 683,230 724,930
At 31st March 2024 64,026 366,861 430,887

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1st April 2024
and 31st March 2025 3,333,333
NET BOOK VALUE
At 31st March 2025 3,333,333
At 31st March 2024 3,333,333

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

Subsidiaries

Messenger BCR Group limited
Registered office: Collyweston Heritage Centre, Main Road , Collyweston,Stamford, Lincolnshire, PE9 3PQ
Nature of business: Holding company
%
Class of shares: holding
Ordinary 100.00
2025 2024
£    £   
Aggregate capital and reserves 1,150,941 1,259,350
(Loss)/profit for the year (108,409 ) 95,736

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

11. FIXED ASSET INVESTMENTS - continued

Messenger Construction Limited
Registered office: Collyweston Heritage Centre, Main Road, Collyweston , Stamford, Lincolnshire, PE9 3PQ
Nature of business: Construction and building repairs
%
Class of shares: holding
Ordinary 100.00
2025 2024
£    £   
Aggregate capital and reserves 4,134,657 3,631,314
Profit for the year 503,343 436,358

Messenger Building Repairs Limited
Registered office: Collyweston Heritage Centre, Main Road, Collyweston , Stamford, Lincolnshire, PE9 3PQ
Nature of business: Building repairs
%
Class of shares: holding
Ordinary 90.00
2025 2024
£    £   
Aggregate capital and reserves 32,418 1,200
Profit for the year 331,218 -

Messenger Conservation
Registered office: Collyweston Heritage Centre, Main Road, Collyweston , Stamford, Lincolnshire, PE9 3PQ
Nature of business: Dormant company
%
Class of shares: holding
Ordinary 60.00
2025 2024
£    £   
Aggregate capital and reserves 100 100

Messenger Special Projects Limited
Registered office: Collyweston Heritage Centre, Main Road, Collyweston , Stamford, Lincolnshire, PE9 3PQ
Nature of business: Dormant company
%
Class of shares: holding
Ordinary 100.00
2025 2024
£    £   
Aggregate capital and reserves 1 1

Messenger F.D.D. Limited
Registered office: Collyweston Heritage Centre, Main Road, Collyweston , Stamford, Lincolnshire, PE9 3PQ
Nature of business: Fire Protection and Diamond Drilling
%
Class of shares: holding
Ordinary 100.00
2025 2024
£    £   
Aggregate capital and reserves 65,049 (587,945 )
Profit/(loss) for the year 652,994 (7,271 )


Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

12. STOCKS

Group
2025 2024
£    £   
Stocks 188,456 110,600

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2025 2024
£    £   
Trade debtors 2,021,865 1,662,732
Amounts recoverable on long term contracts 5,380,887 5,661,563
Other debtors 620,767 515,210
Prepayments and accrued income 40,803 38,096
8,064,322 7,877,601

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans and overdrafts (see note 16) 269,158 270,130 - -
Hire purchase contracts and finance leases (see note 17)
139,100

106,463

-

-
Trade creditors 2,875,544 2,959,137 - -
Amounts owed to group undertakings - - 1,061,687 1,061,687
Tax 318,644 105,105 - -
Social security and other taxes 351,539 305,386 - -
No description 2,015 - - -
VAT 808,609 691,177 - -
Other creditors 66,199 481,156 21,646 21,646
Credit facilities 61,272 90,276 - -
Directors' current accounts 136 512 - -
Accrued expenses 2,317,024 1,521,080 - -
7,209,240 6,530,422 1,083,333 1,083,333

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
2025 2024
£    £   
Bank loans (see note 16) 520,232 795,420
Hire purchase contracts and finance leases (see note 17)
544,884

297,630
1,065,116 1,093,050

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

16. LOANS

An analysis of the maturity of loans is given below:

Group
2025 2024
£    £   
Amounts falling due within one year or on demand:
Bank loans 269,158 270,130
Amounts falling due between one and two years:
Bank loans - 1-2 years 124,159 97,768
Amounts falling due between two and five years:
Bank loans - 2-5 years 147,475 392,895
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal 248,598 304,757

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts Finance leases
2025 2024 2025 2024
£    £    £    £   
Net obligations repayable:
Within one year 18,698 19,306 120,402 87,157
Between one and five years 17,715 36,413 527,169 261,217
36,413 55,719 647,571 348,374

18. SECURED DEBTS

The following secured debts are included within creditors:

Group
2025 2024
£    £   
Bank loans 789,390 1,065,550

19. PROVISIONS FOR LIABILITIES

Group
2025 2024
£    £   
Deferred tax 153,000 172,857

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

19. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1st April 2024 172,857
Credit to Income Statement during year (19,857 )
Balance at 31st March 2025 153,000

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
1,000 Ordinary £1 1,000 1,000

21. RESERVES

Group
Retained Merger
earnings reserve Totals
£    £    £   

At 1st April 2024 2,405,264 1,999,000 4,404,264
Profit for the year 989,741 - 989,741
At 31st March 2025 3,395,005 1,999,000 5,394,005

Company
Retained Merger
earnings reserve Totals
£    £    £   

At 1st April 2024 250,000 1,999,000 2,249,000
Profit for the year - - -
At 31st March 2025 250,000 1,999,000 2,249,000


22. CONTINGENT LIABILITIES

There were no contingent liabilities in the group as at 31st March 2025 , £63,880 as at 31st March 2024

23. CAPITAL COMMITMENTS

There were no capital commitments as at 31st March 2025 or at 31st March 2024.

24. RELATED PARTY DISCLOSURES

Entities with control, joint control or significant influence over the entity
2025 2024
£    £   
Sales 47,088 3,242
Purchases 277,780 527,962
Amount due to related party 4,504 55,693

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025

Other related parties

Included in other debtors is a loan due from a related party for £613,905.. The loan is repayable on demand and attacts interest at the market rate.

25. ULTIMATE CONTROLLING PARTY

The ultimate controlling party are Mr & Mrs P Gibbons.

26. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 1,288,528 541,344
Depreciation charges 419,075 312,823
Profit on disposal of fixed assets (121 ) -
Finance costs 114,660 105,414
Finance income (25,829 ) -
1,796,313 959,581
Increase in stocks (77,856 ) (65,000 )
Increase in trade and other debtors (186,719 ) (696,856 )
Increase/(decrease) in trade and other creditors 268,584 (195,414 )
Cash generated from operations 1,800,322 2,311

27. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31st March 2025
31.3.25 1.4.24
£    £   
Cash and cash equivalents 1,316,659 67,232
Year ended 31st March 2024
31.3.24 1.4.23
£    £   
Cash and cash equivalents 67,232 858,210


28. ANALYSIS OF CHANGES IN NET DEBT

At 1.4.24 Cash flow At 31.3.25
£    £    £   
Net cash
Cash at bank and in hand 67,232 1,249,427 1,316,659
67,232 1,249,427 1,316,659
Debt
Hire purchase and finance leases (404,093 ) (279,891 ) (683,984 )
Debts falling due within 1 year (270,130 ) 972 (269,158 )
Debts falling due after 1 year (795,420 ) 275,188 (520,232 )
(1,469,643 ) (3,731 ) (1,473,374 )
Total (1,402,411 ) 1,245,696 (156,715 )

Messenger BCR limited (Registered number: 11814311)

Notes to the Consolidated Financial Statements - continued
for the year ended 31st March 2025


29. NON-CONTROLLING INTERESTS

The minority interest represents value attributable to the shares not wholly owned in the group for Messenger Conservation Limited. and in Messenger Building Repairs Limited