Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-3160truetruefalse60true2024-04-01No description of principal activityfalsefalse 02918225 2024-04-01 2025-03-31 02918225 2023-04-01 2024-03-31 02918225 2025-03-31 02918225 2024-03-31 02918225 2024-04-01 02918225 1 2024-04-01 2025-03-31 02918225 1 2023-04-01 2024-03-31 02918225 d:Director1 2024-04-01 2025-03-31 02918225 d:Director2 2024-04-01 2025-03-31 02918225 d:RegisteredOffice 2024-04-01 2025-03-31 02918225 e:Buildings 2024-04-01 2025-03-31 02918225 e:Buildings 2025-03-31 02918225 e:Buildings 2024-03-31 02918225 e:Buildings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 02918225 e:PlantMachinery 2024-04-01 2025-03-31 02918225 e:PlantMachinery 2025-03-31 02918225 e:PlantMachinery 2024-03-31 02918225 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 02918225 e:MotorVehicles 2024-04-01 2025-03-31 02918225 e:MotorVehicles 2025-03-31 02918225 e:MotorVehicles 2024-03-31 02918225 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 02918225 e:FurnitureFittings 2024-04-01 2025-03-31 02918225 e:FurnitureFittings 2025-03-31 02918225 e:FurnitureFittings 2024-03-31 02918225 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 02918225 e:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 02918225 e:Goodwill 2024-04-01 2025-03-31 02918225 e:Goodwill 2025-03-31 02918225 e:Goodwill 2024-03-31 02918225 e:CurrentFinancialInstruments 2025-03-31 02918225 e:CurrentFinancialInstruments 2024-03-31 02918225 e:Non-currentFinancialInstruments 2025-03-31 02918225 e:Non-currentFinancialInstruments 2024-03-31 02918225 e:CurrentFinancialInstruments e:WithinOneYear 2025-03-31 02918225 e:CurrentFinancialInstruments e:WithinOneYear 2024-03-31 02918225 e:Non-currentFinancialInstruments e:AfterOneYear 2025-03-31 02918225 e:Non-currentFinancialInstruments e:AfterOneYear 2024-03-31 02918225 e:ReportableOperatingSegment1 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment1 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment2 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment2 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment3 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment3 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment4 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment4 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment5 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment5 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment6 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment6 2023-04-01 2024-03-31 02918225 e:ReportableOperatingSegment7 2024-04-01 2025-03-31 02918225 e:ReportableOperatingSegment7 2023-04-01 2024-03-31 02918225 f:UnitedKingdom 2024-04-01 2025-03-31 02918225 f:UnitedKingdom 2023-04-01 2024-03-31 02918225 e:UKTax 2024-04-01 2025-03-31 02918225 e:UKTax 2023-04-01 2024-03-31 02918225 e:ShareCapital 2025-03-31 02918225 e:ShareCapital 2024-03-31 02918225 e:RevaluationReserve 2024-04-01 2025-03-31 02918225 e:RevaluationReserve 2025-03-31 02918225 e:RevaluationReserve 2024-03-31 02918225 e:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 02918225 e:RetainedEarningsAccumulatedLosses 2025-03-31 02918225 e:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 02918225 e:RetainedEarningsAccumulatedLosses 2024-03-31 02918225 e:RetainedEarningsAccumulatedLosses 2023-04-01 02918225 e:AcceleratedTaxDepreciationDeferredTax 2025-03-31 02918225 e:AcceleratedTaxDepreciationDeferredTax 2024-03-31 02918225 d:OrdinaryShareClass1 2024-04-01 2025-03-31 02918225 d:OrdinaryShareClass1 2025-03-31 02918225 d:OrdinaryShareClass1 2024-03-31 02918225 d:FRS102 2024-04-01 2025-03-31 02918225 d:Audited 2024-04-01 2025-03-31 02918225 d:FullAccounts 2024-04-01 2025-03-31 02918225 d:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 02918225 e:Subsidiary1 2024-04-01 2025-03-31 02918225 e:Subsidiary1 1 2024-04-01 2025-03-31 02918225 e:Subsidiary2 2024-04-01 2025-03-31 02918225 e:Subsidiary2 1 2024-04-01 2025-03-31 02918225 e:WithinOneYear 2025-03-31 02918225 e:WithinOneYear 2024-03-31 02918225 e:BetweenOneFiveYears 2025-03-31 02918225 e:BetweenOneFiveYears 2024-03-31 02918225 e:HirePurchaseContracts e:WithinOneYear 2025-03-31 02918225 e:HirePurchaseContracts e:WithinOneYear 2024-03-31 02918225 e:HirePurchaseContracts e:BetweenOneFiveYears 2025-03-31 02918225 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-03-31 02918225 e:Goodwill e:ExternallyAcquiredIntangibleAssets 2024-04-01 2025-03-31 02918225 2 2024-04-01 2025-03-31 02918225 5 2024-04-01 2025-03-31 02918225 6 2024-04-01 2025-03-31 02918225 e:Goodwill e:OwnedIntangibleAssets 2024-04-01 2025-03-31 02918225 g:PoundSterling 2024-04-01 2025-03-31 02918225 e:PreviouslyStatedAmount 2024-03-31 02918225 e:PlantMachinery e:PreviouslyStatedAmount 2024-03-31 02918225 e:Buildings e:PriorPeriodIncreaseDecrease 2024-03-31 02918225 e:PlantMachinery e:PriorPeriodIncreaseDecrease 2024-03-31 02918225 e:MotorVehicles e:PriorPeriodIncreaseDecrease 2024-03-31 02918225 e:FurnitureFittings e:PriorPeriodIncreaseDecrease 2024-03-31 02918225 e:PriorPeriodIncreaseDecrease 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure
Company registration number: 02918225







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


HOARE CONSTRUCTION GROUP LIMITED






































img008b.png                        

 


HOARE CONSTRUCTION GROUP LIMITED
 


 
COMPANY INFORMATION


Directors
J P F Hoare 
G B Quar 




Registered number
02918225



Registered office
Unit 1
River Rise

Titchfield Lane

Fareham

Hampshire

PO15 6DZ




Independent auditor
Menzies LLP
Chartered Accountants & Statutory Auditor

3000a Parkway

Whiteley

Hampshire

PO15 7FX





 


HOARE CONSTRUCTION GROUP LIMITED
 



CONTENTS



Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of income and retained earnings
9
Statement of financial position
10
Notes to the financial statements
11 - 30


 


HOARE CONSTRUCTION GROUP LIMITED
 


 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Introduction
 
The directors present their Strategic Report for the year ended 31 March 2025.

Business review and key developments
 
The financial year saw steady progress across the company’s operations. A notable development during the year was the acquisition of the assets of Arun Waste Services, which has strengthened the company’s position within the regional waste management and recycling sector.
The company experienced increased demand for skip hire services and growth in the equestrian livery business, reflecting both continued customer loyalty and effective management of operational capacity. The financial year saw steady progress across the company’s operations. A notable development during the year was the acquisition of the assets of Arun Waste Services, which has strengthened the company’s position within the regional waste management and recycling sector.
The company experienced increased demand for skip hire services and growth in the equestrian livery business, reflecting both continued customer loyalty and effective management of operational capacity.

Principal risks and uncertainties
 
The company operates in a competitive market that is influenced by fluctuations in demand, regulatory requirements, and cost pressures. The principal risks and uncertainties facing the business include:
• Market competition from both established operators and new entrants;
• Changes in environmental and waste management regulations, which may affect operational practices and compliance   costs; and
• Increases in labour costs, which may impact overall margins.
The directors continuously monitor these risks and take appropriate steps to mitigate their potential impact on the company’s performance.

Financial key performance indicators
 
Turnover improved compared to the prior year, primarily driven by higher skip sales and expanded equestrian operations. The directors consider the financial performance for the year to be satisfactory and reflective of the company’s ongoing strategy to balance growth with prudent financial management.

2025
As restated
2024
Movement (£)
Movement (%)
Turnover

£9,985,643

£8,663,747

£1,321,896
 
15.3%
 
Gross profit

£3,425,213

£3,848,221

(£423,008)
 
(11.0%)
 
Gross margin

34.3%

44.4%

(10.1%)
 
(22.7%)
 
Profit before tax

£396,298

£1,009,994

(£613,696)
 
(60.8%)
 

The directors confirm the business is comfotable with regards to the cash and net assets positions.

Page 1

 


HOARE CONSTRUCTION GROUP LIMITED
 



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

Future developments
 
The directors remain confident about the company’s prospects for the forthcoming year. The focus will be on consolidating the company’s position within the local market, improving operational efficiency, and continuing to grow the skip hire business. The company intends to build on the foundations established during the year to deliver sustainable, long-term growth.


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



J P F Hoare
Director

Date: 15 December 2025

Page 2

 


HOARE CONSTRUCTION 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 Strategic report, the Directors' 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 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 of the profit or loss of the Company for that period.

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


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

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £334,688 (2024 - £823,478).

No dividends were paid or proposed in the year.

Directors

The directors who served during the year were:

J P F Hoare 
G B Quar 

Future developments

Please refer to the Strategic Report for further details.

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'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's auditor is aware of that information.

Page 3

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

Post balance sheet events

There have been no significant events affecting the Company since the year end.

Auditor

Under section 487(2) of the Companies Act 2006Menzies LLP will be deemed to have been reappointed as auditor 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

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





J P F Hoare
Director

Date: 15 December 2025

Page 4

 


HOARE CONSTRUCTION GROUP LIMITED
 

img3b02.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HOARE CONSTRUCTION GROUP LIMITED

Opinion


We have audited the financial statements of Hoare Construction Group Limited (the 'Company') for the year ended 31 March 2025, which comprise the Statement of income and retained earnings, the Statement of financial position 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 Company's affairs as at 31 March 2025 and of its 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 Company 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 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 5

 


HOARE CONSTRUCTION GROUP LIMITED


img259c.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HOARE CONSTRUCTION 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 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 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 Company and its 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:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 3, 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 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 Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 


HOARE CONSTRUCTION GROUP LIMITED


img4bff.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HOARE CONSTRUCTION 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 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 Company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation, and general regulations such as health and safety. There are no industry specific laws and regulations which would be deemed to have a significant impact on the financial statements. We assessed the extent of compliance with the appropriate laws and regulations as part of our procedures on the related financial statement items.

We understood how the Company is complying with the legal and regulatory frameworks by, making inquiries to management, those responsible for legal and compliance procedures. We corroborated our inquiries through our review of board minutes.

The engagement partner assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognize non-compliance with laws and regulations. The assessment did not identify any issues in this area.

We assessed the susceptibility of the Company 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 judgments made by management in its significant accounting estimates; and
°Identifying and testing 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:
 
°Posting of unusual journals and complex transactions.
°Misappropriation of funds through fraudulent purchase ledger and payroll activity.
°Manipulation of amounts subject to significant judgment or estimate.

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.

Page 7

 


HOARE CONSTRUCTION GROUP LIMITED


img49af.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF HOARE CONSTRUCTION GROUP LIMITED (CONTINUED)


Other matters 
 

The corresponding figures disclosed in these financial statements are unaudited.


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.





Stephanie Hawkins ACA (Senior statutory auditor)
  
for and on behalf of
Menzies LLP
 
Chartered Accountants
Statutory Auditor
  
3000a Parkway
Whiteley
Hampshire
PO15 7FX

15 December 2025
Page 8

 


HOARE CONSTRUCTION GROUP LIMITED
 


 
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2025

Unaudited
As restated
2025
2024
Note
£
£

  

Turnover
 4 
9,985,643
8,663,747

Cost of sales
  
(6,560,430)
(4,815,526)

Gross profit
  
3,425,213
3,848,221

Administrative expenses
  
(3,260,146)
(2,880,630)

Other operating income
 5 
548,447
350,773

Operating profit
 6 
713,514
1,318,364

Interest receivable and similar income
 10 
3,740
3,740

Interest payable and similar expenses
 11 
(320,956)
(312,110)

Profit before tax
  
396,298
1,009,994

Tax on profit
 12 
(61,610)
(186,516)

Profit after tax
  
334,688
823,478

  

  

Retained earnings at the beginning of the year
  
451,787
(371,691)

  
451,787
(371,691)

Profit for the year
  
334,688
823,478

Retained earnings at the end of the year
  
786,475
451,787
The notes on pages 11 to 30 form part of these financial statements.

Page 9

 


HOARE CONSTRUCTION GROUP LIMITED
REGISTERED NUMBER:02918225



STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2025

Unaudited
As restated
2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 13 
13,333
-

Tangible assets
 14 
5,761,037
5,860,659

Investments
 15 
102
102

  
5,774,472
5,860,761

Current assets
  

Stocks
 16 
2,318,931
2,316,931

Debtors
 17 
1,212,682
1,424,399

Cash at bank and in hand
 18 
432,620
203,657

  
3,964,233
3,944,987

Creditors: amounts falling due within one year
 19 
(3,215,114)
(3,355,569)

Net current assets
  
 
 
749,119
 
 
589,418

Total assets less current liabilities
  
6,523,591
6,450,179

Creditors: amounts falling due after more than one year
 20 
(2,959,837)
(3,282,837)

Provisions for liabilities
  

Deferred tax
 22 
(498,078)
(436,354)

  
 
 
(498,078)
 
 
(436,354)

Net assets
  
3,065,676
2,730,988


Capital and reserves
  

Called up share capital 
 23 
501,214
501,214

Revaluation reserve
 24 
1,777,987
1,777,987

Profit and loss account
 24 
786,475
451,787

  
3,065,676
2,730,988


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


J P F Hoare
Director

Date: 15 December 2025

The notes on pages 11 to 30 form part of these financial statements.

Page 10

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

1.


General information

Hoare Construction Group Limited is a private company, limited by shares, incorporated in England and Wales. The company's registered number and registered office address can be found 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 management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d).

This information is included in the consolidated financial statements of Hoare Construction Holdings Limited as at 31 March 2025 and these financial statements may be obtained from Companies House.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Page 11

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

2.Accounting policies (continued)

 
2.4

Operating leases: the Company 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.

  
2.5

Operating leases: the Company as lessor

Rentals received under operating leases are recorded through the 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 lessor's benefit from the use of the leased asset.

 
2.6

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.9

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company 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 Company in independently administered funds.

Page 12

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

2.Accounting policies (continued)

 
2.11

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 operates and generates 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; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

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.


 
2.12

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of income and retained earnings over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Goodwill
-
3
years

Page 13

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

2.Accounting policies (continued)

 
2.13

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, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
10%
Reducing balance
Motor vehicles
-
10%
Reducing balance
Fixtures and fittings
-
15%
Reducing balance

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.

 
2.14

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the reporting date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in other comprehensive income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each reporting date. Gains and losses on remeasurement are recognised in the Statement of income and retained earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

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

Page 14

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

2.Accounting policies (continued)

 
2.16

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.17

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.18

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.19

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.20

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 15

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

2.Accounting policies (continued)

 
2.21

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's Statement of financial position 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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

Page 16

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of financial statements requires the directors to make judgments and estimates that affect reported amounts of assets and liabilities. These judgments and estimates are based on experience and knowledge of the detailed facts but inevitably the actual outcome will differ with the variance, which maybe material, being reflected in the accounting records once it becomes apparent.
The directors have assessed the fair value of the assets held for sale (within the stock balance) and deem this to be in excess of the cost, therefore this is held at cost in the accounts.


4.


Turnover

An analysis of turnover by class of business is as follows:


2025
Unaudited
2024
£
£

Aggregate sales
3,315,613
2,707,684

Livery
383,322
258,415

Shavings & hay sales
108,552
119,737

Container sales
5,926,131
5,147,728

Other income
8,742
134,610

RPA Income
4,789
6,108

Material sales
238,494
289,465

9,985,643
8,663,747


Analysis of turnover by country of destination:

2025
Unaudited
2024
£
£

United Kingdom
9,985,643
8,663,747

9,985,643
8,663,747



5.


Other operating income

2025
Unaudited
2024
£
£

Other operating income
35,208
-

Net rents receivable
513,239
350,773

548,447
350,773


Page 17

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

6.


Operating profit

The operating profit is stated after charging:

2025
Unaudited
2024
£
£

Depreciation
156,851
121,936

Amortisation
6,670
-

Other operating lease rentals
184,337
166,491


7.


Auditor's remuneration

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


2025
Unaudited
2024
£
£

Fees payable to the Company's auditor for the audit of the Company's financial statements
30,000
-


8.


Employees

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


2025
Unaudited
2024
£
£

Wages and salaries
2,278,802
2,248,622

Social security costs
241,293
257,972

Cost of defined contribution scheme
70,174
18,619

2,590,269
2,525,213


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


        2025
   Unaudited
2024
            No.
            No.







Employees
60
60

Page 18

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

9.


Directors' remuneration

2025
Unaudited
2024
£
£

Directors' emoluments
121,339
95,797

Company contributions to defined contribution pension schemes
25,885
2,210

147,224
98,007


During the year retirement benefits were accruing to no directors (2024 - NIL) in respect of defined contribution pension schemes.


10.


Interest receivable

2025
Unaudited
2024
£
£


Other interest receivable
3,740
3,740

3,740
3,740


11.


Interest payable and similar expenses

2025
Unaudited
2024
£
£


Bank interest payable
228,412
226,247

Other loan interest payable
-
208

Finance leases and hire purchase contracts
6,977
55,726

Other interest payable
85,567
29,929

320,956
312,110

Page 19

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

12.


Taxation


2025
Unaudited
As restated
2024
£
£

Corporation tax


Current tax on profits for the year
-
(249,838)

Adjustments in respect of previous periods
(114)
-


(114)
(249,838)


Total current tax
(114)
(249,838)

Deferred tax


Origination and reversal of timing differences
61,724
436,354

Total deferred tax
61,724
436,354


Tax on profit
61,610
186,516

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
Unaudited
As restated
2024
£
£


Profit on ordinary activities before tax
396,294
1,009,994


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
99,074
252,499

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
701
2,661

Adjustments to tax charge in respect of prior periods
(114)
-

Short-term timing difference leading to an increase (decrease) in taxation
(9,875)
-

Other timing differences leading to an increase (decrease) in taxation
169,972
-

Deferred tax not previously provided for
-
436,354

Total tax charge for the year
61,610
186,516

Page 20

 


HOARE CONSTRUCTION GROUP LIMITED
 


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


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Intangible assets




Goodwill

£



Cost


Additions
20,003



At 31 March 2025

20,003



Amortisation


Charge for the year on owned assets
6,670



At 31 March 2025

6,670



Net book value



At 31 March 2025
13,333



At 31 March 2024
-



Page 21

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

14.


Tangible fixed assets





Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 April 2024 (as previously stated)
4,336,382
611,365
761,886
29,901
5,739,534


Prior Year Adjustment
-
481,103
-
-
481,103


At 1 April 2024 (as restated)
4,336,382
1,092,468
761,886
29,901
6,220,637


Additions
17,109
147,375
34,949
-
199,433


Disposals
-
(80,840)
(90,000)
(78)
(170,918)



At 31 March 2025

4,353,491
1,159,003
706,835
29,823
6,249,152



Depreciation


At 1 April 2024 (as previously stated)
-
106,278
186,050
19,539
311,867


Prior Year Adjustment
-
48,111
-
-
48,111


At 1 April 2024 (as restated)
-
154,389
186,050
19,539
359,978


Charge for the year on owned assets
-
100,772
54,519
1,560
156,851


Disposals
-
(4,271)
(24,390)
(53)
(28,714)



At 31 March 2025

-
250,890
216,179
21,046
488,115



Net book value



At 31 March 2025
4,353,491
908,113
490,656
8,777
5,761,037



At 31 March 2024 (as restated)
4,336,382
938,079
575,836
10,362
5,860,659

Page 22

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

15.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2024
102



At 31 March 2025
102





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

HWG Services Limited
Unit 1 River Rise, Titchfield Lane, Fareham, United Kingdom, PO15 6DZ
Ordinary
100%
Imperial Homes Limited
Unit 1 River Rise, Titchfield Lane, Fareham, United Kingdom, PO15 6DZ
Ordinary
100%


16.


Stocks

2025
Unaudited
2024
£
£

Stocks - finished goods
86,000
84,000

Stocks - assets held for sale
2,232,931
2,232,931

2,318,931
2,316,931


Page 23

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

17.


Debtors

2025
Unaudited
2024
£
£

Due after more than one year

Other debtors
130,275
132,689

130,275
132,689

Due within one year

Trade debtors
958,322
1,174,562

Amounts owed by group undertakings
570
570

Other debtors
34,699
55,188

Prepayments and accrued income
88,816
61,390

1,212,682
1,424,399



18.


Cash and cash equivalents

2025
Unaudited
2024
£
£

Cash at bank and in hand
432,620
203,657

432,620
203,657


Page 24

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

19.


Creditors: Amounts falling due within one year

2025
Unaudited
As restated
2024
£
£

Bank loans
9,969
10,000

Trade creditors
603,265
704,559

Amounts owed to group undertakings
242,866
248,957

Other taxation and social security
451,959
278,511

Obligations under finance lease and hire purchase contracts
239,409
270,875

Other creditors
1,649,481
1,824,502

Accruals and deferred income
18,165
18,165

3,215,114
3,355,569


Bank loans are secured against the freehold property and all of the remaining assets of the company by way of fixed and floating charges.
Hire purchase liabilities are secured against the underlying assets to which they relate.


20.


Creditors: Amounts falling due after more than one year

2025
Unaudited
As restated
2024
£
£

Bank loans
1,868,217
1,878,162

Net obligations under finance leases and hire purchase contracts
162,762
259,675

Other creditors
928,858
1,145,000

2,959,837
3,282,837


Bank loans are secured against the freehold property and all of the remaining assets of the company by way of fixed and floating charges.
Hire purchase liabilities are secured against the underlying assets to which they relate.

Page 25

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

21.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2025
Unaudited
2024
£
£


Within one year
239,409
270,875

Between 1-5 years
162,762
259,675

402,171
530,550

Hire purchase liabilities are secured against the underlying assets to which they relate.


22.


Deferred taxation




2025


£






At beginning of year (restated)
436,354


Utilised in year
61,724



At end of year
498,078

The provision for deferred taxation is made up as follows:

2025
Unaudited
As restated
2024
£
£


Accelerated capital allowances
498,078
436,354

498,078
436,354

Page 26

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

23.


Share capital

2025
Unaudited
2024
£
£
Allotted, called up and fully paid



501,214 (2024 - 501,214) Ordinary shares of £1.00 each
501,214
501,214

All ordinary shares hold equal rights, carry one vote per share, and entitle the holders to receive dividends as declared.



24.


Reserves

Revaluation reserve

This reserve is the accumulation of periodic revaluations of fixed assets, less the related provision for deferred taxation.

Profit and loss account

The profit and loss account is made up of accumulated profit and loss net distributions to owners.

Page 27

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

25.


Prior year adjustment

An error was identified in relation to the recognition of fixed assets acquired in 2023, whereby an incorrect adjustment was made to remove the assets in 2024.
Alongside this, an error was identified in relation to deferred tax where the liability in 2024 had not been accounted for.
Furthermore, an error was identified in relation to the classification of the ageing of loans held within other creditors in the 2024 financial year.
The effects of the corrections are as follows;

As previously reported
Effect of adjustment
Unaudited
As restated 31 March 2024
        £
        £
        £

Cost of sales

(5,248,518)

432,992

(4,815,526)
 
Gross profit

3,415,229

432,992

3,848,221
 
Operating profit

885,372

432,992

1,318,364
 
Profit before tax

577,002

432,992

1,009,994
 
Tax on profit

249,838

(436,354)

(186,516)
 
Profit after tax

826,840

(3,364)

823,476
 
Tangible assets

5,427,667

432,992

5,860,659
 
Creditors - amounts due within one year

(4,500,569)

1,145,000

(3,355,569)
 
Net current assets/(liabilities)

(555,582)

1,145,000

589,418
 
Creditors - amounts due after one year

(2,137,837)

(1,145,000)

(3,282,837)
 
Deferred tax

-

(436,354)

(436,354)
 
Net assets

2,734,350

(3,362)

2,730,988
 
Profit and loss account reserve

455,149

(3,362)

451,787
 


26.


Pension commitments

The company operates a defined contribution pension scheme. The assets of the scheme are held seperately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £8,870 (2024 - £16,409). Contributions totalling £833 (2024 -£4,143) were payable to the fund at the statement of financial position date and are included in other creditors.

Page 28

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

27.


Commitments under operating leases - lessee

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

2025
Unaudited
2024
£
£


Not later than 1 year
31,720
31,720

Later than 1 year and not later than 5 years
49,078
80,798

80,798
112,518

Expenditure incurred in the year in relation to leased assets amount to £31,720 (2024 - £31,720).


28.


Commitments under operating leases - lessor

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


2025
Unaudited
2024
£
£



Not later than 1 year
25,260
26,860

Later than 1 year and not later than 5 years
-
16,400

25,260
43,260

Income received in the year in relation to leased assets amount to £26,860 (2024 - £26,860).

Page 29

 


HOARE CONSTRUCTION GROUP LIMITED
 


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

29.


Related party transactions

The Company has taken advantage of the exemption in Financial Reporting Standard Section 33 from the requirement to disclose transactions with group companies on the grounds that they are wholly owned within the Group.
As at the balance sheet date, there was a loan owed to J Hoare, a director of the business, amounting to £84,049 (2024 - £124). This loan is undated, unsecured and interest free.
As at the balance sheet date, there was a loan owed to K Hoare, the father of a director in the business, amounting to £191,950 (2024 - £309,103). This loan is undated, unsecured and interest free.
As at the balance sheet date, there was a loan due from from R Hoare, a family relation to one of the directors in the business, amounting to £136,429 (2024 - £143,921). The terms on this loan is a security on the property in which is was provided for, along with an effective interest rate applied of 3.50%.
As at the balance sheet date, there was a loan due from Haven Manor Management Company Limited, an entity with directors in common, amounting to £7,624 (2024 - £14,167). This loan is undated, unsecured and interest free.
As at the balance sheet date, there was a loan due from BCV Services Ltd, an entity with directors in common, amounting to £2,934 (2024 - £2,934). This loan is undated, unsecured and interest free.
As at the balance sheet date, there was a loan due to South Coast Skips Limited, an entity with directors in common, amounting to £124,129 (2024 - £216,129). South Coast Skips Limited are in liquidation and Hoare Construction Group Limited have provided a sevice to collect the debts on their behalf, at a cost of a commission. This loan is undated, unsecured and interest free.
As at the balance sheet date, there were three loans due to Atherfold Investments Limited, a company incorporated in Guernsey with directors in common. The amounts outstanding at the balance sheet date, and their corresponding interest rates are as follows:
Loan 1 - £828,858 (2024 - £1,045,000) with interest charged at 1% above the Bank of England base rate.
Loan 2 - £100,000 (2024 - £100,000) with no interest charged.
Loan 3 - £1,159,682 (2024 - £1,200,000) with no interest charged.
These loans are secured against the property at SCS Waste.


30.


Controlling party

The company is a 100% subsidary of Hoare Construction Holdings Limited.
The ultimate controlling party is Hoare Construction Holdings Limited incorporated in England and Wales
Hoare Construction Holdings Limited creates both the largest and smallest group undertaking in which accounts are drawn up.
The registered office is Unit 1 River Rise, Titchfield Lane, Fareham, PO15 6DZ.
The consolidated accounts, in which this entity is included, can be found at Companies House, Crown Way, Cardiff, CF14 3UZ.

 
Page 30