Company registration number 06219040 (England and Wales)
AUDASI HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
AUDASI HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr Adrian Barraclough
Mr Ben Weber
Company number
06219040
Registered office
31 The Square
Dringhouses
York
North Yorkshire
YO24 1UR
Auditor
Hurst Accountants Limited
Chartered Accountants & Statutory Auditors
3 Stockport Exchange
Stockport
Cheshire
SK1 3GG
AUDASI HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 37
AUDASI HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 1 -

The directors present the strategic report for the year ended 31 May 2025. Its purpose is to inform stakeholders about our business performance during the period and its position at the end of that period. We’ll cover key aspects, including development, risks, and financial indicators.

Fair review of the business

The group delivered another year of steady growth despite significant macroeconomic and industry-specific challenges. Independent sources, including NHBC and the Construction Products Association, reported a marked slowdown in the UK housebuilding sector during 2024, alongside continued volatility in input costs and construction activity. These conditions have impacted overall demand in the fenestration sector, yet Audasi Holdings has sustained momentum through its disciplined focus on customer service, operational efficiency, and innovation.

Key developments during the year include:

 

Position at the End of the Period

The group’s financial position remains robust, supported by a strong balance sheet and healthy cash flow. Key achievements include:

 

AUDASI HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
Principal risks and uncertainties

The directors regularly monitor the group’s exposure to internal and external risks. Key risks and mitigating actions are as follows:

Market Volatility: The UK construction and housing sectors experienced notable decline in 2024, with NHBC reporting a 12% drop in new home registrations and the Construction Products Association estimating a 10% fall in housing new build activity. High interest rates and political uncertainty leading into a General Election further affected industry confidence. These external pressures pose risks to demand; however, the group remains resilient by maintaining strong relationships across a diversified customer base and focusing on value-added service.

Supply Chain Disruptions: While less acute than in previous years, supply chain challenges persist due to geopolitical instability and continued disruption in international shipping routes (e.g. Red Sea). Volatility in raw material costs, particularly for uPVC, aluminium, and glass, also continues to affect planning and procurement. In response, the group has implemented strategic stockholding, invested in local warehousing capacity, and diversified supplier arrangements to ensure continuity and mitigate cost impacts.

Regulatory Compliance: Our expansion into new markets and products has increased compliance obligations. Continued investment in systems and training ensures that we meet all current standards and maintain a strong reputation for quality and responsibility.

Competitive Pressure: The fenestration market remains highly competitive, with aggressive pricing tactics commonplace. While overall market activity remains approximately 10% below pre-pandemic levels, our strategy of prioritising long-term partnerships, service reliability, and innovation helps safeguard margin and customer loyalty.

 

Key performance indicators

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

 

 

2025

2024

2023

Turnover

£31,867,285

£30,504,321

£29,600,753

Gross Profit Margin (%)

42%

38%

39%

EBITDA

Profit Before Tax

£5,123,045

£4,423,844

£3,803,766

£3,082,871

£4,202,237

£4,008,519

 

 

Financial KPIs:

 

Non-financial KPIs:

 

AUDASI HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
Other information and explanations

The group’s financial instruments include trade receivables, trade payables, and hire purchase agreements. Key risk areas are managed as follows:

Despite broader market contraction, the group’s ability to deliver service-led growth and invest for the long term has positioned it well for continued performance and resilience into the next financial year.

 

On behalf of the board

Mr Adrian Barraclough
Director
16 November 2025
AUDASI HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 4 -

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

Principal activities

The principal activity of the group continued to be that of the manufacture, wholesale and retail of uPVC windows. The principal activity of the company is that of a holding company and rental of property.

Results and dividends

The results for the year are set out on page 10.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr Adrian Barraclough
Mr Ben Weber
Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr Adrian Barraclough
Director
16 November 2025
AUDASI HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MAY 2025
- 5 -

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

 

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

 

 

The directors are 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. They are 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.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

AUDASI HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AUDASI HOLDINGS LIMITED
- 6 -
Opinion

We have audited the financial statements of Audasi Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 May 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 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 parent company or to cease operations, or have 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.

In identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

- Identifying, evaluating, and complying with laws and regulations

- Detecting and responding to the risks of fraud

AUDASI HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AUDASI HOLDINGS LIMITED
- 8 -

We focused on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management, review of client's operation of controls within the year (in particular; management and security of stock, treatment of revenue within the accounts and the posting of manual journals affecting the balances within the accounts) and review of expenses, such as legal costs. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

Audit response to risks identified

Our procedures to respond to the risks identified included the following:

We have also considered the risk of fraud through management override of controls by:

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

 

There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of them. 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 or intentional misrepresentations, or through collusion.

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.

AUDASI HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AUDASI HOLDINGS LIMITED
- 9 -
Chris Stewardson (Senior Statutory Auditor)
For and on behalf of Hurst Accountants Limited, Statutory Auditor
Chartered Accountants
Chartered Accountants & Statutory Auditors
3 Stockport Exchange
Stockport
Cheshire
SK1 3GG
18 November 2025
AUDASI HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
31,867,285
30,504,321
Cost of sales
(18,372,854)
(18,797,569)
Gross profit
13,494,431
11,706,752
Distribution costs
(1,701,332)
(1,574,644)
Administrative expenses
(7,298,157)
(7,031,464)
Other operating income
9,600
9,600
Share based payment charge
4
(299,969)
-
0
Operating profit
5
4,204,573
3,110,244
Share of results of associates and joint ventures
9,236
(132,620)
Interest receivable and similar income
9
226,398
121,556
Interest payable and similar expenses
10
(16,363)
(16,309)
Profit before taxation
4,423,844
3,082,871
Taxation
11
(1,139,326)
(588,655)
Profit for the financial year
3,284,518
2,494,216
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the 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.

AUDASI HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 MAY 2025
31 May 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
13
359,266
479,656
Tangible assets
14
3,089,900
2,897,755
Investment property
15
639,346
614,301
Investments
16
623,750
614,514
4,712,262
4,606,226
Current assets
Stocks
19
1,618,269
1,644,793
Debtors
20
5,710,380
4,520,639
Investments
21
3,015,810
1,002,294
Cash at bank and in hand
5,221,255
4,538,679
15,565,714
11,706,405
Creditors: amounts falling due within one year
22
(6,184,306)
(5,679,910)
Net current assets
9,381,408
6,026,495
Total assets less current liabilities
14,093,670
10,632,721
Creditors: amounts falling due after more than one year
23
(64,212)
(90,602)
Provisions for liabilities
Deferred tax liability
25
526,878
624,026
(526,878)
(624,026)
Net assets
13,502,580
9,918,093
Capital and reserves
Called up share capital
28
79
79
Profit and loss reserves
13,502,501
9,918,014
Total equity
13,502,580
9,918,093

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 16 November 2025 and are signed on its behalf by:
16 November 2025
Mr  Adrian  Barraclough
Director
Company registration number 06219040 (England and Wales)
AUDASI HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment properties
15
639,346
614,301
Investments
16
1,479,542
1,285,181
2,118,888
1,899,482
Current assets
Debtors
20
3,017,754
1,470,896
Cash at bank and in hand
298,018
244,048
3,315,772
1,714,944
Creditors: amounts falling due within one year
22
(2,764,780)
(2,257,748)
Net current assets/(liabilities)
550,992
(542,804)
Total assets less current liabilities
2,669,880
1,356,678
Capital and reserves
Called up share capital
28
79
79
Profit and loss reserves
2,669,801
1,356,599
Total equity
2,669,880
1,356,678

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,013,233 (2024 - £995,890 profit).

The financial statements were approved by the board of directors and authorised for issue on 16 November 2025 and are signed on its behalf by:
16 November 2025
Mr  Adrian  Barraclough
Director
Company Registration No. 06219040
AUDASI HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2023
79
7,844,078
7,844,157
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
2,494,216
2,494,216
Dividends
12
-
(420,280)
(420,280)
Balance at 31 May 2024
79
9,918,014
9,918,093
Year ended 31 May 2025:
Profit and total comprehensive income for the year
-
3,284,518
3,284,518
Credit to equity for equity settled share-based payments
27
-
299,969
299,969
Balance at 31 May 2025
79
13,502,501
13,502,580
AUDASI HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2023
79
780,989
781,068
Year ended 31 May 2024:
Profit and total comprehensive income for the year
-
995,890
995,890
Dividends
12
-
(420,280)
(420,280)
Balance at 31 May 2024
79
1,356,599
1,356,678
Year ended 31 May 2025:
Profit and total comprehensive income
-
1,013,233
1,013,233
Credit to equity for equity settled share-based payments
27
-
299,969
299,969
Balance at 31 May 2025
79
2,669,801
2,669,880
AUDASI HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
4,427,393
3,253,032
Interest paid
(16,363)
(16,309)
Income taxes paid
(784,495)
(512,472)
Net cash inflow from operating activities
3,626,535
2,724,251
Investing activities
Purchase of tangible fixed assets
(1,060,727)
(574,317)
Proceeds from disposal of tangible fixed assets
70,500
833
Purchase of investment property
(25,045)
-
Purchase of investments
(2,013,516)
(1,002,294)
Repayment of loans
-
(182,083)
Interest received
226,398
75,496
Dividends received
-
0
46,060
Net cash used in investing activities
(2,802,390)
(1,636,305)
Financing activities
Payment of finance leases obligations
(141,569)
(243,551)
Dividends paid to equity shareholders
-
0
(420,280)
Net cash used in financing activities
(141,569)
(663,831)
Net increase in cash and cash equivalents
682,576
424,115
Cash and cash equivalents at beginning of year
4,538,679
4,114,564
Cash and cash equivalents at end of year
5,221,255
4,538,679
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 16 -
1
Accounting policies
Company information

Audasi Holdings Limited (“the company”) is a limited company domiciled and incorporated in England and Wales. The registered office is 31 The Square, Dringhouses, York, North Yorkshire, YO24 1UR.The registration number is 06219040.

 

The group consists of Audasi Holdings Limited and all of its subsidiaries.

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.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 17 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Audasi 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 31 May 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.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 3 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.7
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.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 18 -

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:

Plant and equipment
10% reducing balance or 10% straight line
Fixtures and fittings
30% straight line
Motor vehicles
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.8
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

1.9
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.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 19 -
1.10
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.

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.

1.11
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.

1.12
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.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 20 -
1.13
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

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.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 21 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.14
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.

1.15
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.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 22 -
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 if, and only if, there is 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.

1.16
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.

1.17
Retirement benefits

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

1.18
Share-based payments

The company participates in a share-based payment arrangement granted to its employees and employees of its subsidiaries. The company has elected to recognise and measure its share-based payment expense on the basis of a reasonable allocation of the expense for the group recognised in its consolidated accounts. The directors consider the number of unvested options granted to the company’s employees compared to the total unvested options granted under the group plan to be a reasonable basis for allocating the expense.

 

The expense in relation to options over the company’s shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company’s investment in that subsidiary.

1.19
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 23 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are 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.

 

Stock and work in progress

An element of estimation is involved in the year end work in progress calculations. An average sales price per unit method is required to calculate semi-finished materials, which involves estimation by key members of the stock department of expected margin and level of completion at year end.

 

Warranty provision

An element of judgement is involved in the percentage used to calculate the warranty provision of customer turnover. The warranty provision calculated is then compared to actual returns in the prior year.

3
Turnover and other revenue

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

2025
2024
£
£
Turnover analysed by class of business
Sales
31,867,285
30,504,321
2025
2024
£
£
Turnover analysed by geographical market
UK
31,867,285
30,504,321
2025
2024
£
£
Other revenue
Interest income
226,398
75,496
Dividends received
-
46,060
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 24 -
4
Exceptional item
2025
2024
£
£
Expenditure
Share based payment charge
299,969
-
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
659,469
481,036
Depreciation of tangible fixed assets held under finance leases
123,002
92,939
Loss/(profit) on disposal of tangible fixed assets
15,611
(833)
Amortisation of intangible assets
120,390
120,390
Operating lease charges
438,134
502,109
6
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
5,875
7,250
Audit of the financial statements of the company's subsidiaries
23,500
27,115
29,375
34,365
7
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
Adminstration and support
35
35
7
7
Production
145
154
-
-
Sales, marketing and distribution
59
45
-
-
Total
239
234
7
7
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
7
Employees
(Continued)
- 25 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,886,877
7,541,750
239,000
296,000
Social security costs
649,838
588,757
21,724
25,422
Pension costs
145,782
129,293
17,520
17,520
8,682,497
8,259,800
278,244
338,942
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
104,376
105,364
Company pension contributions to defined contribution schemes
19,300
15,750
123,676
121,114

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).

 

9
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
175,891
58,037
Other interest income
50,507
17,459
Total interest revenue
226,398
75,496
Other income from investments
Dividends received
-
0
46,060
Total income
226,398
121,556
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
175,891
58,037
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 26 -
10
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
9,457
16,309
Other interest
6,906
-
Total finance costs
16,363
16,309
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,268,195
892,307
Adjustments in respect of prior periods
(31,721)
(346,052)
Total current tax
1,236,474
546,255
Deferred tax
Origination and reversal of timing differences
(97,148)
42,400
Total tax charge
1,139,326
588,655

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
4,423,844
3,082,871
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,105,961
770,718
Tax effect of expenses that are not deductible in determining taxable profit
54,879
98,733
Tax effect of income not taxable in determining taxable profit
(2,309)
(26,402)
Change in unrecognised deferred tax assets
-
0
91,657
Adjustments in respect of prior years
(19,205)
(346,051)
Taxation charge
1,139,326
588,655
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
-
420,280
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 27 -
13
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 June 2024 and 31 May 2025
719,258
Amortisation and impairment
At 1 June 2024
239,602
Amortisation charged for the year
120,390
At 31 May 2025
359,992
Carrying amount
At 31 May 2025
359,266
At 31 May 2024
479,656
The company had no intangible fixed assets at 31 May 2025 or 31 May 2024.
14
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 June 2024
4,018,223
288,992
758,882
5,066,097
Additions
174,431
37,974
848,322
1,060,727
Disposals
(196,966)
-
0
(38,000)
(234,966)
At 31 May 2025
3,995,688
326,966
1,569,204
5,891,858
Depreciation and impairment
At 1 June 2024
1,583,975
236,066
348,301
2,168,342
Depreciation charged in the year
372,588
35,409
374,474
782,471
Eliminated in respect of disposals
(110,855)
-
0
(38,000)
(148,855)
At 31 May 2025
1,845,708
271,475
684,775
2,801,958
Carrying amount
At 31 May 2025
2,149,980
55,491
884,429
3,089,900
At 31 May 2024
2,434,248
52,926
410,581
2,897,755
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
14
Tangible fixed assets
(Continued)
- 28 -
Company
Fixtures and fittings
£
Cost
At 1 June 2024 and 31 May 2025
23,249
Depreciation and impairment
At 1 June 2024 and 31 May 2025
23,249
Carrying amount
At 31 May 2025
-
0

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
309,274
457,720
-
0
-
0
15
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 June 2024
614,301
614,301
Additions through external acquisition
25,045
25,045
At 31 May 2025
639,346
639,346

Management have obtained a valuation from a property specialist and concluded that the carrying value is an accurate estimate of the fair value of the investment property.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 29 -
16
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
17
-
0
-
0
591,687
697,295
Loans to subsidiaries
17
-
0
-
0
299,969
-
0
Investments in associates
18
623,750
614,514
587,886
587,886
623,750
614,514
1,479,542
1,285,181
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 June 2024
614,514
Valuation changes
9,236
At 31 May 2025
623,750
Carrying amount
At 31 May 2025
623,750
At 31 May 2024
614,514
Movements in fixed asset investments
Company
Shares in subsidiaries and associates
Loans to subsidiaries
Total
£
£
£
Cost or valuation
At 1 June 2024
1,285,181
-
1,285,181
Valuation changes
-
299,969
299,969
At 31 May 2025
1,285,181
299,969
1,585,150
Impairment
At 1 June 2024
-
-
-
Impairment losses
105,608
-
105,608
At 31 May 2025
105,608
-
105,608
Carrying amount
At 31 May 2025
1,179,573
299,969
1,479,542
At 31 May 2024
1,285,181
-
1,285,181
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 30 -
17
Subsidiaries

Details of the company's subsidiaries at 31 May 2025 are as follows:

Name of undertaking
Nature of business
Class of
% Held
shareholding
Direct
Indirect
Quick Slide Limited
Window manufacturing
Ordinary
100.00
Quickslide Windows Direct Limited
Dormant
Ordinary
100.00
Renaissance Window Systems Limited
Distribution of profile and hardware
Ordinary
100.00
Indifold Doors Limited
Dormant
Ordinary
100.00

The investments in subsidiaries are all stated at cost.

 

All of the subsidiaries are consolidated.

The UK registered office for Indifold Doors Limited is: Unit 24 Flush Mills, Heckmondwike, WF16 0EN.

 

All other subsidiaries have the UK registered office of: Unit 15, Heaton Estate, Bradford Road, Brighouse, HD6 4BW.

 

18
Associates

Details of associates at 31 May 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Kolor-Seal Limited
Unit 6 Ellis Hill, Deighton, Huddersfield, HD2 1WB
Ordinary
49
19
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
1,618,269
1,644,793
-
-
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 31 -
20
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,189,800
2,362,204
-
0
960
Gross amounts owed by contract customers
121,199
178,546
-
0
-
0
Amounts owed by group undertakings
-
-
91,768
24,000
Other debtors
2,955,711
1,508,454
2,905,788
1,420,827
Prepayments and accrued income
443,670
471,435
13,212
18,123
5,710,380
4,520,639
3,010,768
1,463,910
Amounts falling due after more than one year:
Deferred tax asset (note 25)
-
0
-
0
6,986
6,986
Total debtors
5,710,380
4,520,639
3,017,754
1,470,896
21
Current asset investments
Group
Company
2025
2024
2025
2024
£
£
£
£
Unlisted investments
3,015,810
1,002,294
-
-
22
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
24
36,392
151,571
-
0
-
0
Trade creditors
3,712,988
3,011,216
9,783
10,190
Amounts owed to group undertakings
-
0
-
0
2,486,404
2,030,833
Amounts owed to undertakings in which the group has a participating interest
77,755
77,755
77,755
77,755
Corporation tax payable
640,355
188,376
126,438
85,012
Other taxation and social security
944,100
750,710
56,875
48,113
Other creditors
101,273
736,706
-
0
-
0
Accruals and deferred income
671,443
763,576
7,525
5,845
6,184,306
5,679,910
2,764,780
2,257,748

Obligations under finance leases and hire purchase contracts are secured on the assets to which they relate.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 32 -
23
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
24
64,212
90,602
-
0
-
0

Obligations under finance leases and hire purchase contracts are secured on the assets to which they relate.

24
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
36,392
151,571
-
0
-
0
In two to five years
64,212
90,602
-
0
-
0
100,604
242,173
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery and are secured on the assets to which they relate. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

25
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:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Group
£
£
£
£
Accelerated capital allowances
601,870
624,026
-
-
Share based payments
(74,992)
-
-
-
526,878
624,026
-
-
Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Company
£
£
£
£
Accelerated capital allowances
-
-
6,986
6,986
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
25
Deferred taxation
(Continued)
- 33 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability/(Asset) at 1 June 2024
624,026
(6,986)
Credit to profit or loss
(97,148)
-
Liability/(Asset) at 31 May 2025
526,878
(6,986)

The deferred tax liability set out above includes £149,000 (2024 - £123,000) which is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

26
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
145,782
129,293

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.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 34 -
27
Share-based payment transactions
Company
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 June 2024 and 31 May 2025
237
-
724.00
-
Exercisable at 31 May 2025
-
-
-
-

The options outstanding at 31 May 2025 had an exercise price of £724, and a remaining contractual life of 1.75 years.

Company

During the year ended 31 May 2025, the company granted share options to certain employees for 237 ordinary shares in the company.

 

The valuation of the shares was determined using the Black-Scholes option pricing model at the grant date and the charges are being spread over the vesting periods.

 

For the options granted on 8 July 2024, the key inputs into the model were:

28
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
7,900
7,900
79
79

Each ordinary share is entitled to one vote. All dividends shall be apportioned and paid proportionately to the amounts paid up on the ordinary shares.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 35 -
29
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
353,454
301,942
-
-
Between two and five years
1,399,799
303,253
-
-
1,753,253
605,195
-
-
30
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
818,400
818,400
-
-
AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 36 -
31
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Group
Entities over which the group has control, joint control or significant influence
-
-
254,129
120,554
Other related parties
9,600
9,600
-
-

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2025
2024
£
£
Group
Entities over which the group has control, joint control or significant influence
117,305
160,863

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2025
2024
Balance
Balance
£
£
Group
Other related parties
1,269,704
800,000
32
Directors' transactions

Dividends totalling £Nil (2024 - £377,720) were paid in the year in respect of shares held by the company's directors.

Advances or credits have been granted by the group to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Mr A Barraclough
3.00
475,056
325,000
18,061
-
818,117
Mr B Weber
3.00
90,221
-
1,997
(48,000)
44,218
565,277
325,000
20,058
(48,000)
862,335
33
Controlling party

The company is considered to be under the control of the Board of Directors.

AUDASI HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 37 -
34
Cash generated from group operations
2025
2024
£
£
Profit after taxation
3,284,518
2,494,216
Adjustments for:
Share of results of associates and joint ventures
(9,236)
132,620
Taxation charged
1,139,326
588,655
Finance costs
16,363
16,309
Investment income
(226,398)
(121,556)
Loss/(gain) on disposal of tangible fixed assets
15,611
(833)
Amortisation and impairment of intangible assets
120,390
120,390
Depreciation and impairment of tangible fixed assets
782,471
573,975
Equity settled share based payment expense
299,969
-
Movements in working capital:
Decrease in stocks
26,524
502,711
Increase in debtors
(1,189,741)
(610,546)
Increase/(decrease) in creditors
167,596
(442,909)
Cash generated from operations
4,427,393
3,253,032
35
Analysis of changes in net funds - group
1 June 2024
Cash flows
31 May 2025
£
£
£
Cash at bank and in hand
4,538,679
682,576
5,221,255
Obligations under finance leases
(242,173)
141,569
(100,604)
4,296,506
824,145
5,120,651
2025-05-312024-06-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr Adrian BarracloughMrs  Audrey  WeberMr Ben Weberfalse06219040bus:Consolidated2024-06-012025-05-31062190402024-06-012025-05-3106219040bus:Director12024-06-012025-05-3106219040bus:Director32024-06-012025-05-3106219040bus:Director22024-06-012025-05-3106219040bus:RegisteredOffice2024-06-012025-05-31062190402025-05-3106219040bus:Consolidated2025-05-3106219040bus:Consolidated2023-06-012024-05-3106219040core:Exceptionalbus:Consolidated12024-06-012025-05-3106219040core:Exceptionalbus:Consolidated12023-06-012024-05-31062190402023-06-012024-05-3106219040core:Goodwillbus:Consolidated2025-05-3106219040core:Goodwillbus:Consolidated2024-05-3106219040bus:Consolidated2024-05-3106219040core:PlantMachinerybus:Consolidated2025-05-3106219040core:FurnitureFittingsbus:Consolidated2025-05-3106219040core:MotorVehiclesbus:Consolidated2025-05-3106219040core:PlantMachinerybus:Consolidated2024-05-3106219040core:FurnitureFittingsbus:Consolidated2024-05-3106219040core:MotorVehiclesbus:Consolidated2024-05-3106219040core:FurnitureFittings2025-05-31062190402024-05-3106219040core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-05-3106219040core:CurrentFinancialInstrumentsbus:Consolidated2024-05-3106219040core:ShareCapitalbus:Consolidated2025-05-3106219040core:ShareCapitalbus:Consolidated2024-05-3106219040core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-05-3106219040core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-05-3106219040core:ShareCapital2025-05-3106219040core:ShareCapital2024-05-3106219040core:RetainedEarningsAccumulatedLosses2025-05-3106219040core:RetainedEarningsAccumulatedLosses2024-05-3106219040core:ShareCapital2023-05-3106219040core:RetainedEarningsAccumulatedLosses2023-05-3106219040core:CurrentFinancialInstruments2025-05-3106219040core:CurrentFinancialInstruments2024-05-3106219040core:RetainedEarningsAccumulatedLosses2024-06-012025-05-3106219040bus:Consolidated2023-05-3106219040core:Goodwill2024-06-012025-05-3106219040core:PlantMachinery2024-06-012025-05-3106219040core:FurnitureFittings2024-06-012025-05-3106219040core:MotorVehicles2024-06-012025-05-3106219040core:UKTaxbus:Consolidated2024-06-012025-05-3106219040core:UKTaxbus:Consolidated2023-06-012024-05-3106219040core:Goodwillbus:Consolidated2024-05-3106219040core:Goodwillbus:Consolidated2024-06-012025-05-3106219040core:PlantMachinerybus:Consolidated2024-05-3106219040core:FurnitureFittingsbus:Consolidated2024-05-3106219040core:MotorVehiclesbus:Consolidated2024-05-3106219040bus:Consolidated2024-05-3106219040core:FurnitureFittings2024-05-3106219040core:PlantMachinerybus:Consolidated2024-06-012025-05-3106219040core:FurnitureFittingsbus:Consolidated2024-06-012025-05-3106219040core:MotorVehiclesbus:Consolidated2024-06-012025-05-3106219040core:PlantMachinery2025-05-3106219040core:PlantMachinery2024-05-3106219040core:Subsidiary12024-06-012025-05-3106219040core:Subsidiary22024-06-012025-05-3106219040core:Subsidiary32024-06-012025-05-3106219040core:Subsidiary42024-06-012025-05-3106219040core:Subsidiary112024-06-012025-05-3106219040core:Subsidiary222024-06-012025-05-3106219040core:Subsidiary332024-06-012025-05-3106219040core:Subsidiary442024-06-012025-05-3106219040core:Associate12024-06-012025-05-3106219040core:Associate112024-06-012025-05-3106219040core:CurrentFinancialInstrumentsbus:Consolidated2025-05-3106219040core:CurrentFinancialInstrumentsbus:Consolidated12025-05-3106219040core:CurrentFinancialInstrumentsbus:Consolidated12024-05-3106219040core:CurrentFinancialInstruments22025-05-3106219040core:CurrentFinancialInstruments32025-05-3106219040core:Non-currentFinancialInstrumentsbus:Consolidated2025-05-3106219040core:Non-currentFinancialInstrumentsbus:Consolidated2024-05-3106219040core:Non-currentFinancialInstruments2025-05-3106219040core:Non-currentFinancialInstruments2024-05-3106219040core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-05-3106219040core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3106219040core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3106219040core:WithinOneYearbus:Consolidated2025-05-3106219040core:WithinOneYearbus:Consolidated2024-05-3106219040core:WithinOneYear2025-05-3106219040core:WithinOneYear2024-05-3106219040core:BetweenTwoFiveYearsbus:Consolidated2025-05-3106219040core:BetweenTwoFiveYearsbus:Consolidated2024-05-3106219040core:BetweenTwoFiveYears2025-05-3106219040core:BetweenTwoFiveYears2024-05-3106219040bus:PrivateLimitedCompanyLtd2024-06-012025-05-3106219040bus:FRS1022024-06-012025-05-3106219040bus:Audited2024-06-012025-05-3106219040bus:ConsolidatedGroupCompanyAccounts2024-06-012025-05-3106219040bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP