Company registration number 08824513 (England and Wales)
MAS (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
MAS (HOLDINGS) LIMITED
COMPANY INFORMATION
Director
Mr E Hoskins
(Appointed 28 October 2024)
Company number
08824513
Registered office
Unit A3, Merlin Centre
Acrewood Way
St Albans
Herts
AL4 0JY
Auditor
KLSA LLP
Kalamu House
11 Coldbath Square
London
EC1R 5HL
Bankers
Barclays Bank Plc
22-24 Upper Marlborough Road
St Albans
Hertfordshire
AL1 3AL
MAS (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
16 - 32
MAS (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 APRIL 2025
- 1 -

The director presents the strategic report and financial statements for the year ended 30 April 2025.

Review of the business

Turnover for the year ended 30 April 2025 amounted to £3.9m compared to £7.7m for the previous year, and the operating profit amounted to £556k compared to £437k in 2024.

 

The Directors consider the reduction of turnover reflects the timing of contract deliveries within major defence programmes and temporary delays in certain government procurement cycles. Despite lower revenue, profitability improved as a result of stronger margins and lower administration costs.

 

The directors believe the overall financial performance as satisfactory, taking into account the prevailing volatility in global defence markets. Despite these challenging conditions, the directors believe that the Group remains well positioned to achieve sustainable growth in the future.

Principal risks and uncertainties

The management of the business and the execution of the group's strategy are subject to a number of risks. Risks are reviewed by the directors and appropriate processes are put in place to monitor and mitigate them. The key risks affecting the group are set out below.

Defence market exposure

The Group’s business depends largely on defence spending by government authorities. Reductions or deferrals in national defence budgets may impact revenue. The Group’s global customer base, however, limits the effect of regional budget changes.

Currency risk

The Group trades internationally, purchasing in Swiss francs and Canadian dollars. Currency exposure is managed through built-in pricing margins and, where appropriate, contractual coverage.

Supply chain risk

The Group is exposed to the risk of supply chain disruptions for specialist electronic components, which could delay customer deliveries. This risk is mitigated through multiple sourcing strategies and maintaining buffer stock of critical components.

Cybersecurity and data integrity risk

The Group is exposed to cybersecurity and data integrity risks, as breaches of IT systems or sensitive information could disrupt operations or damage its reputation.

Succession and key ppersonnel

Following the death of Mr J. Hoskins in August 2025, the Board has prioritised continuity planning. Mr E. Hoskins’ appointment as Director ensures operational and strategic stability.

MAS (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 2 -
Development and performance

The ggroup's key financial and other performance indicators during the year were as follows:

 

2025

 

2024

 

 

£

 

£

 

Turnover

 

3,989,921

7,698,027

Operating profit

 

556,130

437,120

(Loss)/profit after tax

312,363

(78,410)

Shareholders' funds

 

32,923

3,307,690

Average number of employees

 

24

24

 

The Group continued to invest in research and development for software and hardware supporting fire control systems and radio-controlled devices. Development expenditure, primarily within the New Zealand subsidiary, focused on advancing remote initiation and fire control technologies. The directors believe these investments will underpin medium-term growth and strengthen the Group’s position as a leading provider of defence control systems worldwide.


Future Developments

The outlook for 2026 is encouraging. The Group enters the new financial year with a strong order book across all business areas and active opportunities in the UK, Europe, the Middle East, and Asia-Pacific. The Group’s strategy centres on continuing investment in R&D to sustain technological leadership, and building partnerships with trusted defence integrators to access new markets.

Environmental, Social and Governance

While the Group qualifies as a low energy user under current reporting standards, management remains dedicated to sustainable environmental practices. Energy usage is carefully tracked, and measures are in place to reduce waste and travel-related emissions.

The Group also prioritises employee safety, professional growth, and the promotion of a culture of integrity and regulatory compliance throughout its operations.

Conclusion

The directors are confident that the Group’s financial foundation, diversified market presence, and continued product innovation provide a sound basis for renewed growth in the year ahead

On behalf of the board

Mr E Hoskins
Director
28 November 2025
MAS (HOLDINGS) LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 APRIL 2025
- 3 -

The director presents his annual report and financial statements for the year ended 30 April 2025.

Principal activities

The principal activities of the group in the year under review were those of development, manufacture and sale of software as well as hardware for fire control systems and radio controlled devices for military application.

Results and dividends

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

No ordinary dividends were paid. 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 A Thakkar
(Resigned 28 October 2024)
Mr J Hoskins
(Deceased 3 August 2025)
Mr E Hoskins
(Appointed 28 October 2024)
Auditor

The auditor, KLSA LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of disclosure to auditor

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

On behalf of the board
Mr E Hoskins
Director
28 November 2025
MAS (HOLDINGS) LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 APRIL 2025
- 4 -

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

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

 

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

MAS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAS (HOLDINGS) LIMITED
- 5 -
Opinion

We have audited the financial statements of MAS (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 April 2025 which comprise the group profit and loss account, 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, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company’s ability to continue as going concern.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

MAS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MAS (HOLDINGS) LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.

 

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

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

 

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We also considered potential fraud drivers: including financial or other pressures, opportunity, override of controls and personal or corporate motivations. We considered the programmes and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included testing journals, evaluating the business rationale of significant transactions outside the normal course of business and validating the appropriateness of internal controls and significant accounting estimations based on our fraud risk criteria;

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

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

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

We obtained understanding of the legal and regulatory frameworks that are applicable to the company and determined that the most significant are those related to the financial reporting framework, tax regulations in the jurisdictions in which the company operates.

 

Based on this understanding we designed our audit procedures to identify non-compliance with laws and regulations. Our procedures involved: making enquiries of management, those responsible for legal and compliance procedures and reviewing other correspondence.

 

We communicated identified fraud risks and non-compliance with laws and regulations with those charged with governance, throughout the audit team and remained alert to any indications throughout the audit.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion.

 

Fraud may involve deliberate concealment by, for example, forgery or intentional omissions, misrepresentation, or through an act of collusion that would mitigate internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

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.

Use of our report

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

Harsheel Dodhia (Senior Statutory Auditor)
For and on behalf of KLSA LLP
28 November 2025
Chartered Accountants
Statutory Auditor
Kalamu House
11 Coldbath Square
London
EC1R 5HL
MAS (HOLDINGS) LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 APRIL 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
3,989,921
7,698,027
Cost of sales
(329,413)
(1,675,124)
Gross profit
3,660,508
6,022,903
Distribution costs
(27,699)
(17,950)
Administrative expenses
(3,076,679)
(5,567,833)
Operating profit
4
556,130
437,120
Interest receivable and similar income
8
71,823
8,653
Interest payable and similar expenses
9
(167,490)
(117,522)
Profit before taxation
460,463
328,251
Tax on profit
10
(148,100)
(406,661)
Profit/(loss) for the financial year
312,363
(78,410)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.

The profit and loss account has been prepared on the basis that all operations are continuing operations.

MAS (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 APRIL 2025
- 9 -
2025
2024
£
£
Profit/(loss) for the year
312,363
(78,410)
Other comprehensive income
Currency translation loss arising in the year
(18,869)
(97,562)
Total comprehensive income for the year
293,494
(175,972)
Total comprehensive income for the year is all attributable to the owners of the parent company.
MAS (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
30 APRIL 2025
30 April 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
12
4,096,809
3,607,214
Tangible assets
13
132,264
104,209
4,229,073
3,711,423
Current assets
Stocks
16
1,787,219
1,269,742
Debtors - deferred tax
20
19,001
16,347
Debtors - other
17
3,153,873
5,929,348
Cash at bank and in hand
35,783
2,922,827
4,995,876
10,138,264
Creditors: amounts falling due within one year
18
(9,192,026)
(10,541,997)
Net current liabilities
(4,196,150)
(403,733)
Net assets
32,923
3,307,690
Capital and reserves
Called up share capital
22
154
202
Other reserves
(325,623)
(306,802)
Profit and loss reserves
358,392
3,614,290
Total equity
32,923
3,307,690
The financial statements were approved by the board of directors and authorised for issue on 28 November 2025 and are signed on its behalf by:
28 November 2025
Mr E Hoskins
Director
Company registration number 08824513 (England and Wales)
MAS (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 30 APRIL 2025
30 April 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
14
100
100
Current assets
Debtors
17
3,347,606
6,941,074
Cash at bank and in hand
31,022
9,305
3,378,628
6,950,379
Creditors: amounts falling due within one year
18
(3,134,519)
(3,127,426)
Net current assets
244,109
3,822,953
Net assets
244,209
3,823,053
Capital and reserves
Called up share capital
22
154
202
Capital redemption reserve
48
-
0
Profit and loss reserves
244,007
3,822,851
Total equity
244,209
3,823,053

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £10,583 (2024 - £3,801,187 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 28 November 2025 and are signed on its behalf by:
28 November 2025
Mr E Hoskins
Director
Company registration number 08824513 (England and Wales)
MAS (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2025
- 12 -
Share capital
Capital redemption reserve
Other reserves
Currency translation reserve
Profit and loss reserves
Total
£
£
£
£
£
£
Balance at 1 May 2023
202
-
0
1,731
(210,971)
3,692,700
3,483,662
Year ended 30 April 2024:
Loss for the year
-
-
-
-
(78,410)
(78,410)
Other comprehensive income:
Currency translation differences
-
-
-
(97,562)
-
0
(97,562)
Total comprehensive income
-
-
-
(97,562)
(78,410)
(175,972)
Balance at 30 April 2024
202
-
0
1,731
(308,533)
3,614,290
3,307,690
Year ended 30 April 2025:
Profit for the year
-
-
-
-
312,363
312,363
Other comprehensive income:
Currency translation differences
-
-
-
(18,869)
-
0
(18,869)
Total comprehensive income
-
-
-
(18,869)
312,363
293,494
Share buyback and cancellation
(48)
48
-
-
(3,568,261)
(3,568,261)
Balance at 30 April 2025
154
48
1,731
(327,402)
358,392
32,923
MAS (HOLDINGS) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2025
- 13 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 May 2023
202
-
0
21,665
21,867
Year ended 30 April 2024:
Profit and total comprehensive income for the year
-
-
3,801,186
3,801,186
Balance at 30 April 2024
202
-
0
3,822,851
3,823,053
Year ended 30 April 2025:
Profit and total comprehensive income
-
-
(10,583)
(10,583)
Share buyback and cancellation
(48)
48
(3,568,261)
(3,568,261)
Balance at 30 April 2025
154
48
244,007
244,209
MAS (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
2,745,105
2,109,007
Interest paid
(167,490)
(117,522)
Income taxes (paid)/refunded
(590,799)
17,104
Net cash inflow from operating activities
1,986,816
2,008,589
Investing activities
Purchase of intangible assets
(1,211,611)
(429,796)
Purchase of tangible fixed assets
(71,130)
(44,288)
Proceeds from disposal of tangible fixed assets
-
13,766
Interest received
71,823
8,653
Dividends received
231,738
-
0
Net cash used in investing activities
(979,180)
(451,665)
Financing activities
Payment for share buyback
(3,799,999)
-
0
Net cash used in financing activities
(3,799,999)
-
Net (decrease)/increase in cash and cash equivalents
(2,792,363)
1,556,924
Cash and cash equivalents at beginning of year
1,447,494
(194,973)
Effect of foreign exchange rates
223,345
85,543
Cash and cash equivalents at end of year
(1,121,524)
1,447,494
Relating to:
Cash at bank and in hand
35,783
2,922,827
Bank overdrafts included in creditors payable within one year
(1,157,307)
(1,475,333)
MAS (HOLDINGS) LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 APRIL 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
21,994
6,565
Income taxes paid
(278)
-
0
Net cash inflow from operating activities
21,716
6,565
Investing activities
Dividends received
3,568,262
-
0
Net cash generated from/(used in) investing activities
3,568,262
-
Financing activities
Share buyback
(3,568,261)
-
0
Net cash used in financing activities
(3,568,261)
-
Net increase in cash and cash equivalents
21,717
6,565
Cash and cash equivalents at beginning of year
9,305
2,740
Cash and cash equivalents at end of year
31,022
9,305
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2025
- 16 -
1
Accounting policies
Company information

MAS (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Unit A3, Merlin Centre, Acrewood Way, St Albans, Herts, AL4 0JY.

 

The group consists of MAS (Holdings) Limited and all of its subsidiaries listed in note 15. The principal activities of the company and its subsidiaries (the group) are set out in director's report.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company MAS (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 30 April 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

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. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

 

Turnover represents the amounts (excluding value added tax) derived from the provision of goods and services to customers during the year. Revenue is recognised when the group becomes entitled to it - usually when it has transferred to the buyer the significant risk and rewards of ownership of the goods upon rendering of an invoice.

 

For uncompleted contracts that are in existence at year end, revenue is recognised on a percentage of completion basis.

 

Revenue recognition on contracts in New Zealand subsidiary

 

The group's New Zealand subsidiary estimates the percentage of completion of contracts at each reporting date and recognises the profits earned on this percentage. The determination of the percentage of completion is subject to management estimate which are subject to uncertainty. If the percentage of completion is less than estimated profit the profit recognised would reduce, conversely if the actual percentage of completion is higher than estimated the profit would be increased.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 17 -

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Research and development expenditure

Patents and trademarks

 

Patent application costs and trademarks are amortised on a straight line basis over their useful life, which has been determined as 10 years. Renewal cost are expensed in the year incurred.

 

Research and developments

 

Research expenditure, in one of the foreign subsidiary, are written off to the profit and loss account in the year in which it is incurred where it is determined there are no future benefits arising. Development costs are deferred where future benefits are expected and amortised over such future period. Unamortised costs are reviewed at balance sheet date to determine the level of costs which are no longer recoverable, such costs are written off.

1.6
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:

Property improvements
10% p.a. on reducing balance
Plant and machinery
10% p.a. on reducing balance
Fixtures, fittings & equipment
10% p.a. on reducing balance
Computer equipment
25% p.a. on cost
Motor vehicles
25% p.a. on cost

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.

Depreciation is provided, on reducing balance, in one of the foreign subsidiaries at the following annual rates, which are the maximum permissible rates by the tax authorities of that country:

 

Property improvements        9 - 21.6%

Furniture & Fittings        11 - 40%

Office Furniture & Equipment    9 - 80.4%

Demonstration Equipment        25 - 60%

Plant & Equipment        9 - 80.4%

Computer Hardware        16.2 - 80.4%

Computer Software        48% - 60%

 

There is no specific amortisation rate determined as appropriate for development costs, capitalised in one of the foreign subsidiaries, so these costs are amortised based on the estimated number of units sold of the expected life of each project.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 18 -
1.7
Fixed asset investments

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

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities 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 and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

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

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

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

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. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
1
Accounting policies
(Continued)
- 20 -
Deferred tax

Deferred taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.

 

Taxation charge in the accounts recognises the current obligation and all amounts arising from differences between the accounting results and assessable income for the period, calculated using the liability method.

 

Tax effect accounting has been applied, in one of the foreign subsidiary, on a comprehensive basis to all temporary differences. A debit balance in the deferred tax account, arising from temporary differences, is only recognised if it is probable that sufficient taxable amounts will be available against which deductible temporary differences or unused tax losses and tax offsets can be utilized

 

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

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

1.16
Leases

The Group’s consolidated financial statements are prepared in accordance with FRS 102. While MAS Zengrange (NZ) Ltd apply IFRS 16 in its individual financial statements, adjustments are made during consolidation to align the lease accounting with the requirements of FRS 102 Section 20. This involves removing right-of-use assets and lease liabilities recognised under IFRS 16 for operating leases, and recognising lease payments on a straight-line basis over the lease term.

 

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.17
Foreign exchange

Company

Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange prevailing at the accounting date or if appropriate at the forward contract rate. Transactions in foreign currencies are recorded at the date of the transactions or at the contract rate if the transaction is covered by forward exchange contract. All differences are taken to the profit and loss account.

 

Group

The accounts of the overseas subsidiary undertakings are translated at the average rate for the profit and loss and at the closing rate for the balance sheet. The exchange difference arising on the retranslation of opening net assets is taken directly to reserves. All other translation differences are taken to the profit and loss account.

1.18

Comparatives

Certain amounts have been reclassified to conform with current formats.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 21 -
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.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Turnover
3,989,921
7,698,027
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
200,757
1,121,910
Other countries
3,789,164
6,576,117
3,989,921
7,698,027
2025
2024
£
£
Other revenue
Interest income
71,823
8,653
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(52,482)
(33,596)
Research and development costs
-
572,655
Depreciation of owned tangible fixed assets
36,466
31,933
Amortisation of intangible assets
485,738
866,678
Stocks impairment losses recognised or reversed
-
0
(10,363)
Operating lease charges
71,843
63,437
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 22 -
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
4,000
3,750
Audit of the financial statements of the company's subsidiaries
39,747
78,450
43,747
82,200
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
Administration and management
2
2
2
2
Selling and distribution
2
2
-
-
Total
4
4
2
2

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,906,342
2,610,885
458,058
138,158
Social security costs
75,482
37,533
61,424
16,555
Pension costs
6,543
7,229
-
0
-
0
1,988,367
2,655,647
519,482
154,713
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
458,058
138,158
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
71,823
8,653
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
8
Interest receivable and similar income
(Continued)
- 23 -
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
71,823
8,653
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
163,178
113,586
Other interest on financial liabilities
4,312
3,936
167,490
117,522
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
151,840
406,661
Deferred tax
Origination and reversal of timing differences
(3,740)
-
0
Total tax charge
148,100
406,661
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
10
Taxation
(Continued)
- 24 -

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
460,463
328,251
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
115,116
82,063
Tax effect of expenses that are not deductible in determining taxable profit
115,825
296,428
Tax effect of income not taxable in determining taxable profit
(88,142)
(3,063)
Permanent capital allowances in excess of depreciation
(1,690)
(839)
Effect of overseas tax rates
13,147
32,072
Effect of converting IFRS 16 to FRS 102
(2,416)
-
0
Deferred taxation
(3,740)
-
0
Taxation charge
148,100
406,661

The New Zealand corporate income tax (CIT) rate is 28%.

11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
Notes
£
£
In respect of:
Stocks
16
-
(10,363)
Recognised in:
Cost of sales
-
(10,363)
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 25 -
12
Intangible fixed assets
Group
Computer Softwares
Patents and Trademarks
Development costs
Total
£
£
£
£
Cost
At 1 May 2024
7,583
424,295
9,930,547
10,362,425
Additions
-
0
43,276
1,168,335
1,211,611
Exchange adjustments
(443)
(26,321)
(82,770)
(109,534)
At 30 April 2025
7,140
441,250
11,016,112
11,464,502
Amortisation and impairment
At 1 May 2024
7,243
311,304
6,436,664
6,755,211
Amortisation charged for the year
133
71,146
414,459
485,738
Exchange adjustments
(428)
(20,687)
147,859
126,744
At 30 April 2025
6,948
361,763
6,998,982
7,367,693
Carrying amount
At 30 April 2025
192
79,487
4,017,130
4,096,809
At 30 April 2024
340
112,991
3,493,883
3,607,214
The company had no intangible fixed assets at 30 April 2025 or 30 April 2024.
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 26 -
13
Tangible fixed assets
Group
Property improvements
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 May 2024
72,601
713,954
124,826
140,078
20,389
1,071,848
Additions
27,455
26,984
1,346
15,345
-
0
71,130
Disposals
-
0
(180,654)
(608)
-
0
-
0
(181,262)
Exchange adjustments
(5,203)
(35,342)
(6,749)
(7,280)
-
0
(54,574)
At 30 April 2025
94,853
524,942
118,815
148,143
20,389
907,142
Depreciation and impairment
At 1 May 2024
46,954
656,875
116,729
126,692
20,389
967,639
Depreciation charged in the year
4,064
22,754
1,325
8,323
-
0
36,466
Eliminated in respect of disposals
-
0
(179,992)
(594)
-
0
-
0
(180,586)
Exchange adjustments
(2,888)
(32,925)
(6,398)
(6,430)
-
0
(48,641)
At 30 April 2025
48,130
466,712
111,062
128,585
20,389
774,878
Carrying amount
At 30 April 2025
46,723
58,230
7,753
19,558
-
0
132,264
At 30 April 2024
25,647
57,079
8,097
13,386
-
0
104,209
The company had no tangible fixed assets at 30 April 2025 or 30 April 2024.
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
100
100
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 May 2024 and 30 April 2025
100
Carrying amount
At 30 April 2025
100
At 30 April 2024
100
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 27 -
15
Subsidiaries

Details of the company's subsidiaries at 30 April 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
MAS Zengrange (NZ) Limited
New Zealand
Ordinary
0
100.00
MAS Zengrange Limited
England and Wales
Ordinary
100.00
-
16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
248,208
88,468
-
-
Finished goods and goods for resale
1,539,011
1,181,274
-
0
-
0
1,787,219
1,269,742
-
-

No inventories whatsoever are specifically and separately pledged as security for liabilities. Inventories are generally subject to retention of title clauses.

17
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
66,921
1,615,149
-
0
-
0
Corporation tax recoverable
97,596
-
0
-
0
-
0
Amounts owed by group undertakings
-
-
3,111,032
3,135,931
Other debtors
2,967,189
4,298,211
236,574
3,805,143
Prepayments and accrued income
22,167
15,988
-
0
-
0
3,153,873
5,929,348
3,347,606
6,941,074
Amounts falling due after more than one year:
Deferred tax asset (note 20)
19,001
16,347
-
0
-
0
Total debtors
3,172,874
5,945,695
3,347,606
6,941,074
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 28 -
18
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
1,157,307
1,475,333
-
0
-
0
Trade creditors
206,898
129,962
-
0
-
0
Corporation tax payable
62,376
404,825
11,594
278
Other taxation and social security
11,482
12,648
2,504
6,469
Other creditors
7,678,039
8,026,213
3,116,723
3,116,723
Accruals and deferred income
75,924
493,016
3,698
3,956
9,192,026
10,541,997
3,134,519
3,127,426

BNZ holds a perfected security interest in all present & after acquired property of MAS Zengrange (NZ) Ltd, charged over deposits in the name of MAS Zengrange (NZ) Ltd, a guarantee for the amount of £3,903,371 (NZ $8,000,000), plus interest and cost in terms of the banks standard guarantee form from Hall and Watts Holdings Limited, a related party by virtue of being under common control.

 

BNZ also holds guarantees as per contingent liabilities disclosed in the Note 24 to the financial statements.

19
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank overdrafts
1,157,307
1,475,333
-
0
-
0
Payable within one year
1,157,307
1,475,333
-
0
-
0
20
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Assets
Assets
2025
2024
Group
£
£
Other
19,001
16,347
The company has no deferred tax assets or liabilities.
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
20
Deferred taxation
(Continued)
- 29 -
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 May 2024
(16,347)
-
Credit to profit or loss
(3,740)
-
Other
1,086
-
Asset at 30 April 2025
(19,001)
-
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
6,543
7,229

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 1p each
15,417
20,200
154
202

During the year, the company repurchased and cancelled 4,783 ordinary shares of 1p each at a total cost of £3,568,261.

The nominal value of £48 was deducted from share capital. A corresponding amount of £48 was transferred to the Capital Redemption Reserve in accordance with the Companies Act 2006. The remaining £3,568,213, representing the premium paid over the nominal value, was charged to retained earnings.

23
Related party transactions
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
23
Related party transactions
(Continued)
- 30 -

During the year the group entered into the following transactions with related parties:

 

The company has taken advantage of the exemption available in FRS 102 (s33 "Related Party Disclosure"), whereby it has not disclosed transactions with any wholly owned subsidiary undertaking of the group.

 

At the balance sheet date, amount payable to Hall & Watts Holdings Ltd, Hall & Watts Defence Optics Ltd and Hall & Watts Australia Pty Ltd, all connected companies amounted to £2,166,710 (2024: £2,166,710), £5,399,679 (2024: £5,168,881) and £33,556 (2024: £nil) respectively at the group level. During the year, purchases made to Hall & Watts Australia Pty Ltd amounted to £34,114 (2024: £nil) and management fees paid to Hall & Watts Defence Optics Ltd amounted to £56,000 (2024: £56,000).

 

At the balance sheet date, amount receivable from Hall & Watts Holdings Ltd, Hall & Watts Defence Optics Ltd and Hall & Watts Australia Pty ltd amounted to £2,005,685 (2024: £2,010,245), £1,081,323 (2024: £1,107,802) and £ nil (2024: £21,695) respectively at the group level. During the year sales made to Hall & Watts Australia Pty Ltd amounted to £36,502 (2024: nil).

24
Financial commitments, guarantees and contingent liabilities

At balance sheet date BNZ held guarantees, on behalf MAS Zengrange (NZ) Limited in favour of:

- Wellington Regional Chamber of Commerce of NZ $17,904 (2024: NZ $17,904).

- Government of the Republic of Singapore SGD $60,434 (2024: SGD $60,434), which is secured by a term deposit of SGD $60,434.

- Defence acquisition Program Admins USD $110,253 (2024: $110,253), which is secured by a term deposit of USD $79,290.

A cross guarantee and debenture has been given by group UK companies in respect of their UK bank indebtedness.

 

There were no other known contingent liabilities (2024: £Nil).

25
Operating lease commitments
Lessee

Lease commitments under non-cancellable operating leases relate to the group's New Zealand subsidiary and include the following:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
66,283
70,933
-
-
Between two and five years
265,130
281,597
-
-
In over five years
259,607
351,997
-
-
331,413
352,530
-
-
26
Controlling party

The ultimate controlling party was Mr.J Hoskins who passed away on 03 August 2025. As at the reporting date, the shares had not yet been legally transferred, and control remains with his estate.

MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 31 -
27
Cash generated from group operations
2025
2024
£
£
Profit/(loss) for the year after tax
312,363
(78,410)
Adjustments for:
Taxation charged
148,100
406,661
Finance costs
167,490
117,522
Investment income
(71,823)
(8,653)
Loss on disposal of tangible fixed assets
673
-
Amortisation and impairment of intangible assets
485,738
866,678
Depreciation and impairment of tangible fixed assets
36,466
31,933
Movements in working capital:
(Increase)/decrease in stocks
(517,477)
506,909
Decrease in debtors
2,873,071
210,050
(Decrease)/increase in creditors
(689,496)
56,317
Cash generated from operations
2,745,105
2,109,007
28
Cash generated from operations - company
2025
2024
£
£
(Loss)/profit for the year after tax
(10,583)
3,801,186
Adjustments for:
Taxation charged
11,594
278
Investment income
-
0
(3,800,000)
Movements in working capital:
Decrease in debtors
25,206
5,433
Decrease in creditors
(4,223)
(332)
Cash generated from operations
21,994
6,565
29
Analysis of changes in net funds/(debt) - group
1 May 2024
Cash flows
30 April 2025
£
£
£
Cash at bank and in hand
2,922,827
(2,887,044)
35,783
Bank overdrafts
(1,475,333)
318,026
(1,157,307)
1,447,494
(2,569,018)
(1,121,524)
MAS (HOLDINGS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2025
- 32 -
30
Analysis of changes in net funds - company
1 May 2024
Cash flows
30 April 2025
£
£
£
Cash at bank and in hand
9,305
21,717
31,022
2025-04-302024-05-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr Arvind ThakkarMr A ThakkarMr J HoskinsMr E Hoskinsfalse08824513bus:Consolidated2024-05-012025-04-30088245132024-05-012025-04-3008824513bus:Director42024-05-012025-04-3008824513bus:Director22024-05-012025-04-3008824513bus:Director32024-05-012025-04-3008824513bus:Director12024-05-012025-04-3008824513bus:RegisteredOffice2024-05-012025-04-3008824513bus:Agent12024-05-012025-04-30088245132025-04-3008824513bus:Consolidated2025-04-3008824513bus:Consolidated2023-05-012024-04-30088245132023-05-012024-04-3008824513core:ForeignCurrencyTranslationReservebus:Consolidated2024-05-012025-04-3008824513core:ForeignCurrencyTranslationReservebus:Consolidated2023-05-012024-04-3008824513core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-05-012024-04-3008824513core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-05-012025-04-3008824513core:OtherResidualIntangibleAssetsbus:Consolidated2025-04-3008824513core:OtherResidualIntangibleAssetsbus:Consolidated2024-04-3008824513core:ComputerSoftwarebus:Consolidated2025-04-3008824513core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-04-3008824513core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-04-3008824513core:ComputerSoftwarebus:Consolidated2024-04-3008824513core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-04-3008824513core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-04-3008824513bus:Consolidated2024-04-3008824513core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-04-3008824513core:PlantMachinerybus:Consolidated2025-04-3008824513core:FurnitureFittingsbus:Consolidated2025-04-3008824513core:ComputerEquipmentbus:Consolidated2025-04-3008824513core:MotorVehiclesbus:Consolidated2025-04-3008824513core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-3008824513core:PlantMachinerybus:Consolidated2024-04-3008824513core:FurnitureFittingsbus:Consolidated2024-04-3008824513core:ComputerEquipmentbus:Consolidated2024-04-3008824513core:MotorVehiclesbus:Consolidated2024-04-30088245132024-04-3008824513core:Non-currentFinancialInstrumentsbus:Consolidated2025-04-3008824513core:Non-currentFinancialInstrumentsbus:Consolidated2024-04-3008824513core:Non-currentFinancialInstruments2025-04-3008824513core:Non-currentFinancialInstruments2024-04-3008824513core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-04-3008824513core:CurrentFinancialInstrumentsbus:Consolidated2024-04-3008824513core:ShareCapitalbus:Consolidated2025-04-3008824513core:ShareCapitalbus:Consolidated2024-04-3008824513core:OtherMiscellaneousReservebus:Consolidated2025-04-3008824513core:OtherMiscellaneousReservebus:Consolidated2024-04-3008824513core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-04-3008824513core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-3008824513core:ShareCapital2025-04-3008824513core:ShareCapital2024-04-3008824513core:OtherMiscellaneousReserve2025-04-3008824513core:OtherMiscellaneousReserve2024-04-3008824513core:RetainedEarningsAccumulatedLosses2025-04-3008824513core:RetainedEarningsAccumulatedLosses2024-04-3008824513core:ShareCapitalbus:Consolidated2023-04-3008824513core:TreasurySharesOwnSharesReservebus:Consolidated2023-04-3008824513core:ForeignCurrencyTranslationReservebus:Consolidated2023-04-3008824513core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-3008824513core:TreasurySharesOwnSharesReserve2024-04-3008824513core:ForeignCurrencyTranslationReservebus:Consolidated2024-04-3008824513core:TreasurySharesOwnSharesReservebus:Consolidated2025-04-3008824513core:ForeignCurrencyTranslationReservebus:Consolidated2025-04-3008824513core:ShareCapital2023-04-3008824513core:TreasurySharesOwnSharesReserve2023-04-3008824513core:RetainedEarningsAccumulatedLosses2023-04-3008824513core:TreasurySharesOwnSharesReserve2025-04-3008824513bus:Consolidated2023-04-30088245132023-04-3008824513core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-012025-04-3008824513core:PlantMachinery2024-05-012025-04-3008824513core:FurnitureFittings2024-05-012025-04-3008824513core:ComputerEquipment2024-05-012025-04-3008824513core:MotorVehicles2024-05-012025-04-3008824513core:UKTaxbus:Consolidated2024-05-012025-04-3008824513core:UKTaxbus:Consolidated2023-05-012024-04-3008824513bus:Consolidated12024-05-012025-04-3008824513bus:Consolidated12023-05-012024-04-3008824513bus:Consolidated22024-05-012025-04-3008824513bus:Consolidated22023-05-012024-04-3008824513core:ComputerSoftwarebus:Consolidated2024-04-3008824513core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-04-3008824513core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-04-3008824513bus:Consolidated2024-04-3008824513core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-05-012025-04-3008824513core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-05-012025-04-3008824513core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-05-012025-04-3008824513core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-05-012025-04-3008824513core:ComputerSoftwarebus:Consolidated2024-05-012025-04-3008824513core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-05-012025-04-3008824513core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-05-012025-04-3008824513core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-3008824513core:PlantMachinerybus:Consolidated2024-04-3008824513core:FurnitureFittingsbus:Consolidated2024-04-3008824513core:ComputerEquipmentbus:Consolidated2024-04-3008824513core:MotorVehiclesbus:Consolidated2024-04-3008824513core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-05-012025-04-3008824513core:PlantMachinerybus:Consolidated2024-05-012025-04-3008824513core:FurnitureFittingsbus:Consolidated2024-05-012025-04-3008824513core:ComputerEquipmentbus:Consolidated2024-05-012025-04-3008824513core:MotorVehiclesbus:Consolidated2024-05-012025-04-3008824513core:Subsidiary12024-05-012025-04-3008824513core:Subsidiary22024-05-012025-04-3008824513core:Subsidiary112024-05-012025-04-3008824513core:Subsidiary222024-05-012025-04-3008824513core:CurrentFinancialInstrumentsbus:Consolidated2025-04-3008824513core:CurrentFinancialInstruments2025-04-3008824513core:CurrentFinancialInstruments2024-04-3008824513core:CurrentFinancialInstrumentsbus:Consolidated12025-04-3008824513core:CurrentFinancialInstrumentsbus:Consolidated12024-04-3008824513core:CurrentFinancialInstruments22025-04-3008824513core:CurrentFinancialInstruments32025-04-3008824513core:WithinOneYearbus:Consolidated2025-04-3008824513core:WithinOneYearbus:Consolidated2024-04-3008824513core:CurrentFinancialInstrumentscore:WithinOneYear2025-04-3008824513core:CurrentFinancialInstrumentscore:WithinOneYear2024-04-3008824513core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-04-3008824513bus:PrivateLimitedCompanyLtd2024-05-012025-04-3008824513bus:FRS1022024-05-012025-04-3008824513bus:Audited2024-05-012025-04-3008824513bus:ConsolidatedGroupCompanyAccounts2024-05-012025-04-3008824513bus:FullAccounts2024-05-012025-04-30xbrli:purexbrli:sharesiso4217:GBP