2024-04-01 2025-03-31 false Capium Accounts Production 1.1 14435335 2024-04-01 2025-03-31 14435335 bus:FullAccounts 2024-04-01 2025-03-31 14435335 bus:FRS102 2024-04-01 2025-03-31 14435335 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 14435335 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 14435335 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 14435335 2024-04-01 2025-03-31 14435335 2025-03-31 14435335 bus:RegisteredOffice 2024-04-01 2025-03-31 14435335 core:WithinOneYear 2025-03-31 14435335 core:AfterOneYear 2025-03-31 14435335 1 2024-04-01 2025-03-31 14435335 bus:Director1 2024-04-01 2025-03-31 14435335 bus:Director1 2025-03-31 14435335 bus:Director1 2022-10-21 2024-03-31 14435335 bus:Director2 2024-04-01 2025-03-31 14435335 bus:Director2 2025-03-31 14435335 bus:Director2 2022-10-21 2024-03-31 14435335 2022-10-21 14435335 bus:LeadAgentIfApplicable 2024-04-01 2025-03-31 14435335 2022-10-21 2024-03-31 14435335 2024-03-31 14435335 core:WithinOneYear 2024-03-31 14435335 core:AfterOneYear 2024-03-31 14435335 bus:EntityAccountantsOrAuditors 2022-10-21 2024-03-31 14435335 core:PlantMachinery 2024-04-01 2025-03-31 14435335 core:PlantMachinery 2025-03-31 14435335 core:PlantMachinery 2024-03-31 14435335 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-03-31 14435335 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2024-03-31 14435335 core:CostValuation core:Non-currentFinancialInstruments 2025-03-31 14435335 core:CostValuation core:Non-currentFinancialInstruments 2024-03-31 14435335 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-03-31 14435335 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 14435335 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 14435335 core:Non-currentFinancialInstruments 2025-03-31 14435335 core:Non-currentFinancialInstruments 2024-03-31 14435335 core:ShareCapital 2025-03-31 14435335 core:ShareCapital 2024-03-31 14435335 core:SharePremium 2025-03-31 14435335 core:SharePremium 2024-03-31 14435335 core:RetainedEarningsAccumulatedLosses 2025-03-31 14435335 core:RetainedEarningsAccumulatedLosses 2024-03-31 14435335 dpl:Item1 2024-04-01 14435335 dpl:Item1 2025-03-31 14435335 dpl:Item1 2022-10-21 14435335 dpl:Item1 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 14435335
England and Wales

 

 

 

MODULAR MAST SYSTEMS LIMITED



Unaudited Financial Statements
 


Period of accounts

Start date: 01 April 2024

End date: 31 March 2025
Directors James Markwell PICKANCE
Mark Richard PICKANCE
Registered Number 14435335
Registered Office C/O Freeths LLP, 3rd Floor
Northgate House, 450-500 Silbury Boulevard
Milton Keynes
MK9 2AD
Accountants Infina Financial Limited
3rd Floor, 86-90 Paul Street
London
EC2A 4NE
1
 
 
Notes
 
2025
£
  2024
£
Fixed assets      
Tangible fixed assets 3 649,051    52,355 
649,051    52,355 
Current assets      
Debtors 4 34,734    26,405 
Cash at bank and in hand 97,608    225,197 
132,342    251,602 
Creditors: amount falling due within one year 5 (97,076)   (32,306)
Net current assets 35,266    219,296 
 
Total assets less current liabilities 684,317    271,651 
Creditors: amount falling due after more than one year 6 (600,000)  
Provisions for liabilities 7 (162,465)   (13,065)
Net assets (78,148)   258,586 
 

Capital and reserves
     
Called up share capital 160    160 
Share premium account 8 399,840    399,840 
Profit and loss account (478,148)   (141,414)
Shareholders' funds (78,148)   258,586 
 


For the year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with Section 444 of the Companies Act 2006, the profit and loss account has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 11 December 2025 and were signed on its behalf by:


-------------------------------
James Markwell PICKANCE
Director
2
General Information
Modular Mast Systems Limited is a private company, limited by shares, registered in England and Wales, registration number 14435335, registration address C/O Freeths LLP, 3rd Floor, Northgate House, 450-500 Silbury Boulevard, Milton Keynes, MK9 2AD.

The presentation currency is £ sterling.


The financial statements for the prior year were for the period from 21 October 2022 to 31 March 2024 and is not therefore entirely comparable.

1.

Accounting policies

Significant accounting policies
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard)
Going concern basis
The directors believe that the company is experiencing good levels of sales growth and profitability, and that it is well placed to manage its business risks successfully. Accordingly, they have a reasonable expectation that the company has adequate resources to continue in operational existence for the next 12 months from the date of approval of these financial statements. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.
Turnover
Turnover comprises sales of telecommunications mast equipment and income from leasing of telecommunications masts and related services.


Revenue from the sale of telecommunications masts is recognised when control of the mast passes to the customer, which is normally when the mast is delivered, installed (if applicable), and all significant risks and rewards associated with ownership have transferred and the Company has no continuing managerial involvement or effective control over the mast.


Rental income from leasing masts is recognised on a straight-line basis over the lease term on the assumption that lease payments represent a consistent return over the lease period.


Revenue from ancillary services (e.g. installation, maintenance, inspections) is recognised when the services are performed.


Transaction price is the amount of consideration to which the Company expects to be entitled in exchange for transferring goods or services to the customer. Where contracts include multiple elements (e.g. supply of mast + installation + ongoing lease), the consideration is allocated to each distinct performance obligation based on their relative standalone selling prices.


Revenue is measured net of VAT, trade discounts, and volume rebates.
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 companys liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.


Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Plant and machinery 25 years
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
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 employees 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.
Cash and cash equivalents
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.
Financial instruments
The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.


Financial assets and liabilities are offset, with 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.


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 company after deducting all of its liabilities.


Basic financial 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.


Equity instruments

Equity instruments issued by the company 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 company.
2.

Average number of employees

Including directors and key management personnel.
Average number of employees during the year was 3 (2024 : 3).
3.

Tangible fixed assets

Cost or valuation Plant and machinery etc   Total
  £   £
At 01 April 2024 54,250    54,250 
Additions 619,354    619,354 
Disposals  
At 31 March 2025 673,604    673,604 
Depreciation
At 01 April 2024 1,895    1,895 
Charge for year 22,658    22,658 
On disposals  
At 31 March 2025 24,553    24,553 
Net book values
Closing balance as at 31 March 2025 649,051    649,051 
Opening balance as at 01 April 2024 52,355    52,355 

The directors have assessed the carrying value of the Company's tangible fixed assets at the year end. Based on this review, no indicators of impairment were identified and accordingly no impairment losses have been recognised during the year.

4.

Debtors: amounts falling due within one year

2025
£
  2024
£
Trade Debtors 600    7,740 
Intercompany - MMS IP 17,210    3,469 
Other Debtors 16,924    15,196 
34,734    26,405 
The amount due from Modular Mast Systems IP Limited totals £17,210 (2024: £3,469). The balance is unsecured, interest-free and repayable on demand. No guarantees or security have been provided in respect of this amount.

5.

Creditors: amount falling due within one year

2025
£
  2024
£
Trade Creditors 14,715    10,185 
Taxation and Social Security 2,269    2,432 
Other Creditors 80,092    19,689 
97,076    32,306 

6.

Creditors: amount falling due after more than one year

2025
£
  2024
£
Other Creditors 600,000   
600,000   
The company has a long-term loan facility with its main shareholder, Hard Yards Global Limited. The loan balance outstanding at the year end was £600,000 (2024: £NIL).


The loan bears interest at 12% per annum, with interest accruing on the outstanding balance. Only the interest is payable under the terms of the facility; the principal is not required to be repaid within the foreseeable future unless mutually agreed by the parties.


The loan is unsecured, and no guarantees have been provided in respect of this facility.

7.

Provisions for liabilities

2025
£
  2024
£
Deferred Tax 162,239    13,065 
Pension Provisions 226   
162,465    13,065 

8.

Share premium account

2025
£
  2024
£
Equity Share Premium b/fwd 399,840   
Equity Share Premium - New Issue   399,840 
399,840    399,840 

9.

Related Party Transactions

Modular Mast Systems IP Limited is a related party of the company by virtue of common directors and common ownership. During the financial year, the company entered into the following transactions with Modular Mast Systems IP Limited:


Transactions 2025
£
 2024
£
Amounts due from Modular Mast Systems IP Limited17,210 3,215 




The balance outstanding at the year end is unsecured, interest-free and repayable on demand. No guarantees have been given or received in respect of any related party balances. All transactions were conducted on an arm's-length basis.
10.

Secured liabilities

On 30 January 2023, the company granted a fixed and floating charge over its assets in favour of Hard Yards Global Limited, registered at Companies House under charge code 1443 5335 0001.

The charge provides security for amounts due to the lender under the related funding agreement. The charge remains in place at the balance sheet date. No enforcement action has been taken, and the directors consider the company to be able to meet its obligations as they fall due.
3