Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-31false2024-04-01falseholding company00falsefalse 07567924 2024-04-01 2025-03-31 07567924 2023-04-01 2024-03-31 07567924 2025-03-31 07567924 2024-03-31 07567924 2023-04-01 07567924 c:CompanySecretary1 2024-04-01 2025-03-31 07567924 c:Director1 2024-04-01 2025-03-31 07567924 c:Director2 2024-04-01 2025-03-31 07567924 c:RegisteredOffice 2024-04-01 2025-03-31 07567924 d:Buildings d:ShortLeaseholdAssets 2024-04-01 2025-03-31 07567924 d:PlantMachinery 2024-04-01 2025-03-31 07567924 d:MotorVehicles 2024-04-01 2025-03-31 07567924 d:FurnitureFittings 2024-04-01 2025-03-31 07567924 d:ComputerEquipment 2024-04-01 2025-03-31 07567924 d:CurrentFinancialInstruments 2025-03-31 07567924 d:CurrentFinancialInstruments 2024-03-31 07567924 d:Non-currentFinancialInstruments 2025-03-31 07567924 d:Non-currentFinancialInstruments 2024-03-31 07567924 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 07567924 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 07567924 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-03-31 07567924 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-03-31 07567924 d:ShareCapital 2024-04-01 2025-03-31 07567924 d:ShareCapital 2025-03-31 07567924 d:ShareCapital 2023-04-01 2024-03-31 07567924 d:ShareCapital 2024-03-31 07567924 d:ShareCapital 2023-04-01 07567924 d:OtherMiscellaneousReserve 2024-04-01 2025-03-31 07567924 d:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 07567924 d:RetainedEarningsAccumulatedLosses 2025-03-31 07567924 d:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 07567924 d:RetainedEarningsAccumulatedLosses 2024-03-31 07567924 d:RetainedEarningsAccumulatedLosses 2023-04-01 07567924 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-03-31 07567924 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-03-31 07567924 c:OrdinaryShareClass1 2024-04-01 2025-03-31 07567924 c:OrdinaryShareClass1 2025-03-31 07567924 c:OrdinaryShareClass1 2024-03-31 07567924 c:FRS102 2024-04-01 2025-03-31 07567924 c:Audited 2024-04-01 2025-03-31 07567924 c:FullAccounts 2024-04-01 2025-03-31 07567924 c:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 07567924 d:Subsidiary1 2024-04-01 2025-03-31 07567924 d:Subsidiary1 1 2024-04-01 2025-03-31 07567924 d:Subsidiary2 2024-04-01 2025-03-31 07567924 d:Subsidiary2 1 2024-04-01 2025-03-31 07567924 d:Subsidiary3 2024-04-01 2025-03-31 07567924 d:Subsidiary3 1 2024-04-01 2025-03-31 07567924 d:Subsidiary4 2024-04-01 2025-03-31 07567924 d:Subsidiary4 1 2024-04-01 2025-03-31 07567924 d:Subsidiary5 2024-04-01 2025-03-31 07567924 d:Subsidiary5 1 2024-04-01 2025-03-31 07567924 d:Subsidiary6 2024-04-01 2025-03-31 07567924 d:Subsidiary6 1 2024-04-01 2025-03-31 07567924 d:Subsidiary7 2024-04-01 2025-03-31 07567924 d:Subsidiary7 1 2024-04-01 2025-03-31 07567924 d:Subsidiary8 2024-04-01 2025-03-31 07567924 d:Subsidiary8 1 2024-04-01 2025-03-31 07567924 d:Subsidiary9 2024-04-01 2025-03-31 07567924 d:Subsidiary9 1 2024-04-01 2025-03-31 07567924 c:Consolidated 2025-03-31 07567924 c:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 07567924 d:AcceleratedTaxDepreciationDeferredTax 2025-03-31 07567924 d:AcceleratedTaxDepreciationDeferredTax 2024-03-31 07567924 d:OtherDeferredTax 2025-03-31 07567924 d:OtherDeferredTax 2024-03-31 07567924 6 2024-04-01 2025-03-31 07567924 e:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure
Company registration number: 07567924







ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2025


ECKERSLEY O'CALLAGHAN GROUP LIMITED






































img1c72.png                        

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
COMPANY INFORMATION


Directors
Brian Eckersley 
James Dominic O'Callaghan 




Company secretary
James Dominic O'Callaghan



Registered number
07567924



Registered office
4th Floor
95 Gresham Street

London

EC2V 7AB




Trading Address
236 Grays Inn Road
London

WC1X 8HB






Independent auditor
Menzies LLP
Chartered Accountants & Statutory Auditor

4th Floor

95 Gresham Street

London

EC2V 7AB





 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



CONTENTS



Page
Group Strategic Report
1 - 3
Directors' Report
4 - 5
Independent Auditor's Report
6 - 9
Consolidated Income Statement
10
Consolidated Statement of Comprehensive Income
11
Consolidated Statement of Financial Position
12 - 13
Company Statement of Financial Position
14
Consolidated Statement of Changes in Equity
15 - 16
Company Statement of Changes in Equity
17
Consolidated Statement of Cash Flows
18
Consolidated Analysis of Net Debt
19
Notes to the Financial Statements
20 - 37


 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Principal activity
 
The principal activity of the Company is that of a holding company.
The principal activities of the subsidiary companies were structural and façade engineering consultancy and design services.

Business review
 
The Eckersley O’Callaghan Group employs over 130 staff, with subsidiaries located in 11 major locations around the world
(London, Manchester, Paris, Milan, New York, San Francisco, Los Angeles, Hong-Kong, Shanghai, Sydney & Delhi).
Founded in 2004, Eckersley O’Callaghan was built on a belief that engineering should enable design, not limit it. As engineers who work at the heart of design, our expertise spans structures, facades, sustainability, digital design and materials. With independently run offices around the world, we combine the insight and agility of local teams with the reach and knowledge of a global network. Our strength lies in our people,  who are curious, collaborative and rigorous, and think deeply and solve problems with integrity. As a result, we are trusted partners with a global reputation for pioneering work that sets new benchmarks in design, performance and sustainability. Clients work with us from the earliest stages of a project to explore what’s possible, clarify what’s viable and deliver the most elegant and efficient solutions. 
The last 12 months has seen continued success in our facades and structures groups, winning large and prestigious projects globally, despite a period of global economic volatility that has led to a more challenging environment for the property development sectors. Successful delivery of our completed projects during the year continued to strengthen our reputation in the markets in which we operate. In all our markets we see further opportunities for growth during the coming year as economic conditions start to stabilise.
We continue to work with most structural materials and across many sectors. We have continued to consolidate our position in the structural sector across the education, cultural, residential and commercial sectors. Façade engineering work has also continued to see strong demand for our services particularly in the commercial sector where we have built a very strong reputation that, in turn, has helped us to work on projects of increasing scale and profile. Our specialist structural glass expertise continues to be sought out from clients all around the world, and the application of this expertise to the ultra high end marine world has generated further opportunities.
We have continued to enhance our service offering this year, having fully established our Facade Access & Maintenance, Digital Design, and Sustainability teams to expand the expertise we provide to our client base.
Our projects and work in driving progress within the built environment, is recognised by our industry and we continue to receive many awards that reflect this. In 2024 we received a number of prestigious awards including 2024 Building Innovation Awards – Most Innovative SME and 2024 Facade Design and Engineering Award – International New Build. These awards add to the two Queens Awards for Enterprise, the first for Innovation and the second for International Trade. 

Principal risks and uncertainties
 
The future relationship and trading environment between the UK and the EU remains the principal risk to the business and the construction industry.
We continue to mitigate these risks by ensuring that the Group has a strong and diverse portfolio of projects and clients throughout the global market. We continue to monitor these risks and adjust our business to reflect the changing situation.

Page 1

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Financial key performance indicators
 
The Group monitors its performance against strategic objectives by means of key performance indicators. In the current tough economic climate, it is important for us to continue to secure new exciting projects and continue to deliver the highest technical quality of our existing projects. In order to  do this the Group continues to monitor its performance through the following KPI’s.
 
Revenue growth
Revenue per technical staff per month
Wages and salaries cost to revenue
Trade debtors as a % of sales

Revenue growth                           -5.9% (decrease) (2024 - 7.8%)
The Revenue for the Group has been adversely affected during the year by increased geopolitical volatility resulting in a challenging year for the construction industry. This has resulted in fewer projects being commenced, or projects progressing only through initial stages during the year. Whilst the UK market has continued to grow, the impact of volatility and uncertainty has had an impact on operations in North America, China and mainland Europe.  The business has, during the year, adjusted its resourcing levels to adapt to the market conditions, whilst maintaining capacity and expertise to respond in those markets when conditions improve. 
Revenue per technical staff per month                   £12,065 (2024 - £12,290)   
Compared to the previous year revenue per technical staff member per month has marginally decreased as the business has adjusted its resourcing levels during the year to be better placed to meet the market conditions and maintain capacity and expertise. 
Wages and salaries cost to revenue                       65.3% (2024 - 60.0%)
Our staff continue to be one of the key strengths of the group and therefore given the competitive nature of our industry it’s important for us to reward and invest. We have had another good year ensuring that they are rewarded share in the Group's success. We continue to maintain competitive salary packages, interesting projects and investment into their development.
Trade debtors as a % of sales                                   25.7% (2024 - 22.3%)
Our collection of receivables remains strong and consistent with debtors remaining at 25% of turnover, whilst this is consistent with other years, it is marginally higher than the prior year, due to the profile of invoicing during the current year being more heavily weighted towards the final quarter of the year.

Page 2

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Financial instruments
 
The Group's activities expose it to a number of financial risks including credit risk, interest rate risk, liquidity risk and cash flow risk.
Credit risk
The Group's principal financial assets are bank balances and trade receivables.
The Group's risk is primarily attributable to its trade receivables and the amounts presented in the balance sheet are net of allowances for doubtful receivables. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recovery of the asset.
The Group has adopted a policy of only dealing with creditworthy counterparties as a means of mitigating the risk of financial loss. The group uses publicly available financial information and its own trading records to rate its major customers. Credit exposure is controlled by counterparty limits that are reviewed and approved annually.
Liquidity risk and cash flow risk
The Group's policy on liquidity risk is to ensure that significant cash is available to fund on-going operations. The Group manages its cash flow risk by reviewing cash flow forecasts on a monthly basis and regularly reviewing required capital facilities to identify if external facilities are required.

Future Developments
Through the continued work of our staff and our Leadership Team we are striving towards the following targets that are replicated in our vision statement:
• To be recognised as one of the best design-led structural and façade engineering practices in our industry
• To deliver intelligent, creative and value-focused solutions for great projects around the world
• To foster a love of engineering in our team and in our collaborators through continual innovation, research,
            development and enthusiasm for our craft.


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



................................................
Brian Eckersley
Director

Date: 2 December 2025

Page 3

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025

The directors present their report and the financial statements for the year ended 31 March 2025.

Directors' responsibilities statement

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

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


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

make 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 Group will continue in business.

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

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Group's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements and other information included in Directors' Reports may differ from legislation in other jurisdictions.

Results and dividends

The profit for the year, after taxation and minority interests, amounted to £1,245,843 (2024 - £1,374,213).

Dividends of £1,260,000 (2024 - £1,231,500) were payable during the year. The directors do not recommend payment of a final dividend.

Directors

The directors who served during the year were:

Brian Eckersley 
James Dominic O'Callaghan 

Matters covered in the Group Strategic Report

The Group has chosen in accordance with Section 414C(11) of the Companies Act 2006 (Strategic Report and Directors Report) Regulations 2013 to set out within the Group's Strategic Report, the information required by Schedule 7 of the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulation 2008. This includes certain information that would have been included in the business review and details of principal risks and uncertainties.

Page 4

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Disclosure of information to auditor

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

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

Auditor

The auditor, Menzies LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

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





................................................
Brian Eckersley
Director

Date: 2 December 2025

Page 5

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 

img5ec2.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ECKERSLEY O'CALLAGHAN GROUP LIMITED

Opinion


We have audited the financial statements of Eckersley O'Callaghan Group Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2025, which comprise the Consolidated Income Statement, the Consolidated Statement of Comprehensive Income, the Consolidated Statement of Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


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


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


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


We have nothing to report in this regard.


Page 6

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED


img5b15.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ECKERSLEY O'CALLAGHAN GROUP LIMITED (CONTINUED)

Opinion on other matters prescribed by the Companies Act 2006
 

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


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


Matters on which we are required to report by exception
 

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


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


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


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 7

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED


img3405.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ECKERSLEY O'CALLAGHAN GROUP LIMITED (CONTINUED)

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 Group financial statements.


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

The Group is subject to laws and regulations that directly affect the financial statements including financial reporting legislation. We determined that the following laws and regulations were most significant including:
 
The Companies Act 2006;
Financial Reporting Standard 102;
UK employment legislation;
UK health and safety legislation;
General Data Protection Regulations;
UK Tax Legislation;
Building Regulations 2020;
Building Safety Act 2022; and
Relevant British Standards publications

We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.
We understood how the Group is complying with those legal and regulatory frameworks by making inquiries to management and those responsible for legal and compliance procedures. We corroborated our inquiries through our review of relevant documentation.
The engagement partner assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations. No issues were identified in this area.
We assessed the susceptibility of the Group financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team 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 override of controls or other inappropriate influence over the financial reporting process;
Challenging assumptions and judgements made by management in its significant accounting estimates; and
Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations.

As a result of the above procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
 
The application of inappropriate judgements or estimation to manipulate the financial position in the calculation of the year end provisions;
Posting of unusual and complex transactions.
 
Page 8

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED


img3868.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ECKERSLEY O'CALLAGHAN GROUP LIMITED (CONTINUED)



Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our 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 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an 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.





Ralph Mitchison FCA (Senior Statutory Auditor)
for and on behalf of
Menzies LLP
Chartered Accountants
Statutory Auditor
4th Floor
95 Gresham Street
London
EC2V 7AB

5 December 2025
Page 9

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
Note
£
£

  

Turnover
 4 
16,793,626
17,845,172

Cost of sales
  
(12,867,490)
(13,016,575)

Gross profit
  
3,926,136
4,828,597

Administrative expenses
  
(2,145,257)
(2,586,840)

Other operating income
 5 
160,453
62,447

Fair value movements
  
18,231
46,427

Operating profit
 6 
1,959,563
2,350,631

Interest receivable and similar income
 10 
4,505
1,850

Profit before tax
  
1,964,068
2,352,481

Tax on profit
 11 
(391,309)
(397,043)

Profit for the financial year
  
1,572,759
1,955,438

Profit for the year attributable to:
  

Non-controlling interests
  
326,916
581,225

Owners of the parent
  
1,245,843
1,374,213

  
1,572,759
1,955,438

The notes on pages 20 to 37 form part of these financial statements.

Page 10

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£


Profit for the financial year

  

1,572,759
1,955,438

Other comprehensive income
  


Currency translation differences
  
(60,267)
(62,502)

Other comprehensive income for the year
  
(60,267)
(62,502)

Total comprehensive income for the year
  
1,512,492
1,892,936

Profit for the year attributable to:
  


Non-controlling interest
  
326,916
581,225

Owners of the parent Company
  
1,245,843
1,374,213

  
1,572,759
1,955,438

Total comprehensive income attributable to:
  


Non-controlling interest
  
304,885
538,214

Owners of the parent Company
  
1,207,607
1,354,722

  
1,512,492
1,892,936

The notes on pages 20 to 37 form part of these financial statements.

Page 11

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
REGISTERED NUMBER:07567924



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 13 
253,978
305,915

Investments
 14 
730,168
718,303

  
984,146
1,024,218

Current assets
  

Debtors: amounts falling due within one year
 15 
6,218,747
5,938,863

Cash at bank and in hand
 16 
4,097,727
4,382,080

  
10,316,474
10,320,943

Creditors: amounts falling due within one year
 17 
(3,932,428)
(4,140,450)

Net current assets
  
 
 
6,384,046
 
 
6,180,493

Total assets less current liabilities
  
7,368,192
7,204,711

Creditors: amounts falling due after more than one year
 18 
(5,609)
(34,329)

Provisions for liabilities
  

Deferred taxation
 21 
(156,831)
(89,127)

Other provisions
 22 
(11,079)
(16,328)

  
 
 
(167,910)
 
 
(105,455)

Net assets excluding pension asset
  
7,194,673
7,064,927

Net assets
  
7,194,673
7,064,927


Capital and reserves
  

Called up share capital 
 23 
20
20

Other reserves
 24 
125,077
85,703

Profit and loss account
 24 
6,212,175
6,264,568

Equity attributable to owners of the parent Company
  
6,337,272
6,350,291

Non-controlling interests
  
857,401
714,636

  
7,194,673
7,064,927


Page 12

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
REGISTERED NUMBER:07567924


    
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2025

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




................................................
Brian Eckersley
Director

Date: 2 December 2025

The notes on pages 20 to 37 form part of these financial statements.

Page 13

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
REGISTERED NUMBER:07567924



COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Investments
 14 
742,442
730,577

  
742,442
730,577

Current assets
  

Debtors: amounts falling due within one year
 15 
723,367
588,004

Cash at bank and in hand
 16 
1,430,823
1,831,017

  
2,154,190
2,419,021

Creditors: amounts falling due within one year
 17 
(81,369)
(272,064)

Net current assets
  
 
 
2,072,821
 
 
2,146,957

Total assets less current liabilities
  
2,815,263
2,877,534

  

Provisions for liabilities
  

Deferred taxation
 21 
(33,278)
(31,008)

  
 
 
(33,278)
 
 
(31,008)

Net assets
  
2,781,985
2,846,526


Capital and reserves
  

Called up share capital 
 23 
20
20

Profit and loss account brought forward
  
2,846,506
2,868,075

Profit for the year
  
1,195,459
1,209,931

Other changes in the profit and loss account

  

(1,260,000)
(1,231,500)

Profit and loss account carried forward
  
2,781,965
2,846,506

  
2,781,985
2,846,526


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


................................................
Brian Eckersley
Director

Date: 2 December 2025

The notes on pages 20 to 37 form part of these financial statements.

Page 14

 
ECKERSLEY O'CALLAGHAN GROUP LIMITED

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025



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


£
£
£
£
£
£
£


At 1 April 2024
20
-
85,703
6,264,568
6,350,291
714,636
7,064,927



Comprehensive income for the year


Profit for the year

-
-
-
1,245,843
1,245,843
326,916
1,572,759


Currency translation differences
-
(38,236)
-
-
(38,236)
(22,031)
(60,267)



Other comprehensive income for the year
-
(38,236)
-
-
(38,236)
(22,031)
(60,267)



Total comprehensive income for the year
-
(38,236)
-
1,245,843
1,207,607
304,885
1,512,492



Contributions by and distributions to owners


Dividends
-
-
-
(1,260,000)
(1,260,000)
-
(1,260,000)


Distributions
-
-
-
-
-
(162,120)
(162,120)


Reserves transfer
-
38,236
-
(38,236)
-
-
-


EMI share option charge
-
-
39,374
-
39,374
-
39,374



Total transactions with owners
-
38,236
39,374
(1,298,236)
(1,220,626)
(162,120)
(1,382,746)



At 31 March 2025
20
-
125,077
6,212,175
6,337,272
857,401
7,194,673



The notes on pages 20 to 37 form part of these financial statements.

Page 15


 
ECKERSLEY O'CALLAGHAN GROUP LIMITED

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024



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


£
£
£
£
£
£
£


At 1 April 2023
20
-
63,413
6,141,346
6,204,779
715,416
6,920,195



Comprehensive income for the year


Profit for the year

-
-
-
1,374,213
1,374,213
581,225
1,955,438


Currency translation differences
-
(19,491)
-
-
(19,491)
(43,011)
(62,502)



Other comprehensive income for the year
-
(19,491)
-
-
(19,491)
(43,011)
(62,502)



Total comprehensive income for the year
-
(19,491)
-
1,374,213
1,354,722
538,214
1,892,936



Contributions by and distributions to owners


Dividends
-
-
-
(1,231,500)
(1,231,500)
-
(1,231,500)


Distributions
-
-
-
-
-
(538,994)
(538,994)


Reserves transfer
-
19,491
-
(19,491)
-
-
-


EMI share option charge
-
-
22,290
-
22,290
-
22,290



Total transactions with owners
-
19,491
22,290
(1,250,991)
(1,209,210)
(538,994)
(1,748,204)



At 31 March 2024
20
-
85,703
6,264,568
6,350,291
714,636
7,064,927



The notes on pages 20 to 37 form part of these financial statements.

Page 16
 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 April 2023
20
2,868,075
2,868,095


Comprehensive income for the year

Profit for the year
-
1,209,931
1,209,931


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
1,209,931
1,209,931


Contributions by and distributions to owners

Dividends
-
(1,231,500)
(1,231,500)


Total transactions with owners
-
(1,231,500)
(1,231,500)



At 1 April 2024
20
2,846,506
2,846,526


Comprehensive income for the year

Profit for the year
-
1,195,459
1,195,459


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
1,195,459
1,195,459


Contributions by and distributions to owners

Dividends
-
(1,260,000)
(1,260,000)


Total transactions with owners
-
(1,260,000)
(1,260,000)


At 31 March 2025
20
2,781,965
2,781,985


The notes on pages 20 to 37 form part of these financial statements.

Page 17

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
1,572,759
1,955,438

Adjustments for:

Depreciation of tangible assets
151,807
165,133

Loss on disposal of tangible assets
4,472
12,450

EMI share option charge
39,374
22,290

Interest received
(4,505)
(1,850)

Taxation charge
391,309
397,043

(Increase) in debtors
(157,607)
(680,870)

(Decrease)/increase in creditors
(178,108)
786,749

(Decrease) in provisions
(5,249)
(74,688)

Net fair value (gains) recognised in P&L
(11,865)
(46,427)

Corporation tax (paid)
(445,882)
(408,142)

Foreign exchange
(56,617)
(44,766)

Net cash generated from operating activities

1,299,888
2,082,360


Cash flows from investing activities

Purchase of tangible fixed assets
(107,992)
(166,057)

Interest received
4,505
1,850

Net cash from investing activities

(103,487)
(164,207)

Cash flows from financing activities

Repayment of loans
(35,360)
(38,574)

Dividends paid
(1,260,000)
(1,231,500)

Non-controlling interest dividends paid
(162,120)
(538,994)

Net cash used in financing activities
(1,457,480)
(1,809,068)

Net (decrease)/increase in cash and cash equivalents
(261,079)
109,085

Cash and cash equivalents at beginning of year
4,358,806
4,249,721

Cash and cash equivalents at the end of year
4,097,727
4,358,806


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
4,097,727
4,382,080

Bank overdrafts
-
(23,274)

4,097,727
4,358,806


Page 18

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 



CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2025




At 1 April 2024
Cash flows
At 31 March 2025
£

£

£

Cash at bank and in hand

4,382,080

(284,353)

4,097,727

Bank overdrafts

(23,274)

23,274

-

Debt due after 1 year

(34,329)

28,720

(5,609)

Debt due within 1 year

(43,047)

6,640

(36,407)


4,281,430
(225,719)
4,055,711

The notes on pages 20 to 37 form part of these financial statements.

Page 19

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Eckersley O'Callaghan Group Limited is a private company limited by shares and incorporated in England and Wales under the Companies Act 2006. The company's registered number is 07567924. 
The address of the registered office and principal place of business is given on the Company Information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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

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

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

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of Financial Position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Income Statement from the date on which control is obtained. They are deconsolidated from the date control ceases..

  
2.3

Financial reporting standard 102 - reduced disclosure exemptions for parent entity

The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) No cash flow statement or net debt analysis has been presented for the company
(b) Disclosures in respect of financial instruments have not been presented
(c) No disclosure has been given for the aggregate remuneration of key management personnel
(d) No disclosure has been provided relating to related party transactions.

Page 20

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

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

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

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

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

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period, provided that the outcome can be reliably measured. Where the project manager can determine the stage of completion using the work certified method revenue will be billed to the customer accordingly.
Where the project manager cannot determine the stage of completion using the work certified method, the percentage complete is an average of the percentage complete with respect to costs incurred to date as a percentage of total estimated costs for each contract and the percentage complete with respect to the amount billed to date as a percentage of the total fee quoted. 
When the outcome can not be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable.

 
2.6

Operating leases: the Group as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 21

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.7

Pensions

Defined contribution pension plan

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

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

 
2.8

Share-based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each reporting date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.
The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Group keeping the scheme open or the employee maintaining any contributions required by the scheme).
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.

Page 22

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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


 
2.10

Tangible fixed assets

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

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, as follows:.

Depreciation is provided on the following basis across the group of companies:

Leasehold improvements
-
11 years straight line and 10 years straight line
Plant and machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures and fittings
-
25% reducing balance and 7 years straight line
Computer equipment
-
25% reducing balance and 3 years straight line

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

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

Page 23

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.11

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

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

  
2.12

Long Term Contracts

Amounts recoverable on long term contracts, which are included within debtors, represent work done in excess of amounts invoiced. Payments on account, included in creditors, represent the excess of payments on account not offset against long term contract balances within work in progress.
Provisions for losses are made when contracts become loss making and the future loss can be reliably estimated. 
Provisions for losses are charged as an expense to the Consolidated Statement of Comprehensive Income in the year that the Group becomes aware of the future loss, and are measured at the best estimate at the Statement of Financial Position date of the future loss to be incurred, taking into account relevant risks and uncertainties.

  
2.13

Financial instruments

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Consolidated Statement of Comprehensive Income.
For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the reporting date.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Key sources of estimation uncertainty
Accounting estimates and assumptions are made concerning the future and, by the nature, will rarely equal the related actual outcome. The directors consider the key source of estimation uncertainty that has a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year is the provision for losses in relation to long-term contracts.
In accordance with the accounting policy,  management consider the detailed criteria for the revenue recognition from the provision of services, and in particular, whether the income and expenditure in respect of long-term contracts is recognised so that it reflects the partial performance of the contractual obligations and the value of the work performed.

Page 24

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

4.


Turnover

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

Analysis of turnover by country of destination:

2025
2024
£
£

United Kingdom
7,274,847
6,787,767

Rest of Europe
3,405,219
3,756,595

Rest of the world
6,113,560
7,300,810

16,793,626
17,845,172



5.


Other operating income

2025
2024
£
£

Other operating income
160,453
62,447

160,453
62,447



6.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Research & development charged as an expense
757,096
820,029

Exchange differences
25,513
96,433

Other operating lease rentals
450,101
587,117

Page 25

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

7.


Auditor's remuneration

During the year, the Group obtained the following services from the Company's auditor:


2025
2024
£
£

Fees payable to the Company's auditor for the audit of the consolidated and parent Company's financial statements
23,600
22,500

Fees payable to the Company's auditor in respect of:

The auditing of accounts of associates of the Company
15,800
15,000

Taxation compliance services
4,300
4,100

All non-audit services not included above
8,500
8,100


8.


Employees

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


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
9,441,979
9,275,484
-
-

Social security costs
937,262
959,054
-
-

Cost of defined contribution scheme
584,826
471,560
-
-

10,964,067
10,706,098
-
-


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


        2025
        2024
            No.
            No.







Technical
116
121



Admin
18
14



Directors
2
2

136
137

The Company has no employees other than the directors, who did not receive any remuneration (2024 - £NIL).

Page 26

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

9.


Directors' remuneration

Directors' remuneration for the year totalled £80,265 (2024 - £17,256). 
Directors pension contributions totalled for the year £64,000 (
2024 - £NIL). 
During the year retirement benefits were accruing to 2 directors (
2024 - 0) in respect of defined contribution pension schemes.
The key management personnel of the Group are the directors who received the above remuneration. 


10.


Interest receivable

2025
2024
£
£


Other interest receivable
4,505
1,850

4,505
1,850


11.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
287,917
296,216

Adjustments in respect of previous periods
(28,561)
5,264


259,356
301,480

Foreign tax


Foreign tax on income for the year
64,249
132,335

64,249
132,335

Total current tax
323,605
433,815

Deferred tax


Origination and reversal of timing differences
67,704
(36,772)

Total deferred tax
67,704
(36,772)


Tax on profit
391,309
397,043
Page 27

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is lower than (2024 - lower than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

2025
2024
£
£


Profit on ordinary activities before tax
1,964,068
2,352,481


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
491,017
588,120

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
15,833
12,330

Depreciation for year in excess of capital allowances
2,198
7,894

Adjustments to tax charge in respect of prior periods
(23,429)
5,264

Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge
(54,649)
(236,057)

Double taxation relief
(35,271)
(42,261)

Differences regarding overseas tax charges
60,591
(16,929)

Other differences leading to an increase (decrease) in the tax charge
(64,981)
78,682

Total tax charge for the year
391,309
397,043


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


12.


Dividends

2025
2024
£
£


Dividends Paid
1,260,000
1,231,500

1,260,000
1,231,500

Page 28

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

13.


Tangible fixed assets

Group






Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost


At 1 April 2024
184,386
12,068
19,150
137,179
978,810
1,331,593


Additions
7,917
-
-
6,034
94,041
107,992


Disposals
(49,169)
(11,761)
-
(35,992)
(535,589)
(632,511)


Exchange adjustments
(2,184)
(307)
-
(1,690)
(17,942)
(22,123)



At 31 March 2025

140,950
-
19,150
105,531
519,320
784,951



Depreciation


At 1 April 2024
134,749
12,068
2,793
100,450
775,618
1,025,678


Charge for the year on owned assets
25,760
-
4,089
11,326
110,632
151,807


Disposals
(50,702)
(47,405)
-
-
(529,932)
(628,039)


Exchange adjustments
(1,301)
(307)
-
(1,506)
(15,359)
(18,473)



At 31 March 2025

108,506
(35,644)
6,882
110,270
340,959
530,973



Net book value



At 31 March 2025
32,444
35,644
12,268
(4,739)
178,361
253,978



At 31 March 2024
49,637
-
16,357
36,729
203,192
305,915

The Company had no fixed assets in the year (2024 - None).  

Page 29

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

14.


Fixed asset investments

Group





Listed investments

£



Cost or valuation


At 1 April 2024
718,303


Revaluations
11,865



At 31 March 2025
730,168




Company





Investments in subsidiary companies
Listed investments
Total

£
£
£



Cost or valuation


At 1 April 2024
12,274
718,303
730,577


Revaluations
-
11,865
11,865



At 31 March 2025
12,274
730,168
742,442




The fair value of the listed investments are determined by the market price of the shares and is the maximum exposure to credit risk.

Page 30

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Eckersley O'Callaghan Limited
4th Floor, 95 Gresham Street, London, EC2V 7AB
Ordinary
100%
Eckersley O'Callaghan LLC
26 Boradway, 1306, New York, NY, 10004, USA
Ordinary
52%
Eckersley O'Callaghan SARL
66 Rue Rene Boulanger, 75010, Paris
Ordinary
52%
Shanghai Eckersley O'Callaghan Structural Design Consulting Co. Limited
Unit 903, Shanghai Baohua Center, No. 355 West Guangzhong Road, Shanghai 200072, China
Ordinary
100%
Eckersley O'Callaghan Asia Limited
11A, Yue On Commercial Building, 385-387 Lockhart Road, Wan Chai, Hong Kong
Ordinary
100%
Eckersley O'Callaghan Australia Pty Limited
Level 19, 207 Kent St, Sydney NSW 2000
Ordinary
85%
Eckersley O'Callaghan Inc
555 Rose Ave, Suite 2, Venice, Los Angeles,
Ordinary
 75%
Eckersley O'Callaghan India Private Ltd
B-49, Sector 48, Noida, 201303, India
Ordinary
 60%
Eckersley O'Callaghan S.R.L.
Via Carducci, 32 20123 Milano, Italy
Ordinary
88%














Page 31

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

15.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
4,317,098
3,980,727
-
-

Amounts owed by group undertakings
2,217
-
667,334
532,718

Other debtors
89,694
139,493
-
-

Prepayments and accrued income
802,751
1,035,962
-
-

Amounts recoverable on long-term contracts
833,157
731,128
-
-

Tax recoverable
173,830
51,553
56,033
55,286

6,218,747
5,938,863
723,367
588,004



16.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
4,097,727
4,382,080
1,430,823
1,831,017

Less: bank overdrafts
-
(23,274)
-
-

4,097,727
4,358,806
1,430,823
1,831,017



17.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank overdrafts
-
23,274
-
-

Bank loans
36,407
43,047
-
-

Trade creditors
820,888
796,132
-
-

Amounts owed to group undertakings
-
-
-
53,195

Other taxation and social security
678,677
667,783
-
-

Other creditors
545,888
509,684
48,894
188,419

Accruals and deferred income
1,850,568
2,100,530
32,475
30,450

3,932,428
4,140,450
81,369
272,064


Page 32

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

18.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
5,609
34,329
-
-

5,609
34,329
-
-





19.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
36,407
43,047
-
-


Amounts falling due 2-5 years

Bank loans
5,609
34,329
-
-


42,016
77,376
-
-


The bank loan above incurs interest at a fixed rate of 1.31%. The principal amount and accrued interest is payable on a monthly basis with the final payment due in June 2026. The loan is secured by the French government in accordance with Article 6 of the Finance Act.


20.


Financial instruments

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Financial assets

Financial assets measured at fair value through profit or loss
730,168
718,303
730,168
718,303




Financial assets measured at fair value through profit or loss comprise of investment shares held for trading.

Page 33

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

21.


Deferred taxation


Group



2025


£






At beginning of year
(89,127)


Charged to profit or loss
(67,704)



At end of year
(156,831)

Company


2025


£






At beginning of year
(31,008)


Charged to profit or loss
(2,270)



At end of year
(33,278)

The provision for deferred taxation is made up as follows:

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Accelerated capital allowances
(31,015)
(58,119)
-
-

Timing difference on accounting policies
(125,816)
(31,008)
(33,278)
(31,008)

(156,831)
(89,127)
(33,278)
(31,008)

Page 34

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

22.


Provisions


Group



Provisions for loss making contracts

£





At 1 April 2024
16,328


Charged to profit or loss
(5,249)



At 31 March 2025
11,079

Provisions for loss making contracts are estimated based on the expected total revenue and costs to complete each contract.


23.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



20,000 (2024 - 20,000) Ordinary shares of £0.001 each
20
20

The Ordinary shares are issued and fully paid and have no par value. They also have full voting rights attached.   



24.


Reserves

EMI reserve

This reserve records share option scheme charges and divestments.

Profit and loss account

This reserve records retained earnings and accumulated losses.

Page 35

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

25.


Share-based payments

The group has two share option schemes for employees.
The earliest date on which the options may be exercised unless an earlier event occurs to cause the option to lapse shall be the earlier of the date on which an Exit occurs and the date being 9 years and 11 month anniversary of the Grant Date.  This date is referred to as the Vesting Date.
If the options remain unexercised after the tenth anniversary of the Grant date the options expire.
The fair value of the options have been based on the Black-Scholes pricing model.
Details of the number of share options and the exercise price outstanding at the year end are as follows:  

Weighted average exercise price (pence)
2025
Number
2025
Weighted average exercise price
(pence)
2024
Number
2024

Outstanding at the beginning of the year

2,137

38,133

13,100
 
1,978
 
Granted during the year


-

1,537
 
36,155
 
Forfeited during the year

1,296

(150)

 
-
 
Outstanding at the end of the year
2,140

37,983

2,137
 
38,133
 



2025
2024
£
£


Expense recognised in respect of equity-settled schemes
39,374
22,290

39,374
22,290


26.


Pension commitments

The Group operates a defined contribution scheme for certain employees. The assets of this scheme are held separately from those of the Group in an independently administered fund.
As at 31 March 2025 there were £55,461 of accrued pension contributions (
2024 - £49,772) in the Group.

Page 36

 


ECKERSLEY O'CALLAGHAN GROUP LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

27.


Commitments under operating leases

At 31 March 2025 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2025
2024
£
£

Not later than 1 year
182,390
325,131

Later than 1 year and not later than 5 years
284,016
78,763

466,406
403,894

The Company had no commitments under the non-cancellable operating leases as at the reporting date.


28.


Related party transactions

Included in debtors, at the year end is an amount of £667,334 (2023 - £532,718) due to the Company from other group companies. In creditors, at the year end is an amount of £NIL (2023 - £53,195) due from the Company to other group companies. No interest is due on any of these balances.
At the year end the Group owed £48,894 (
2024 - £189,162) to directors of the Company, and the Company was owed £17 (2024 - the Company owed £743) by the directors of the Company. There was no interest charged on these loans.

 
Page 37