Company Registration No. 11093435 (England and Wales)
ZENITH HOLDINGS (MALVERN) LIMITED
GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ZENITH HOLDINGS (MALVERN) LIMITED
COMPANY INFORMATION
Director
Mr P N Wynn
Secretary
Mrs M A Wynn
Company number
11093435
Registered office
Suite 1
Troyte House
Sandys Road
Malvern
Worcestershire
United Kingdom
WR14 1JJ
Auditor
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
Bankers
National Westminster Bank
30 Church Street
Malvern
Worcestershire
WR14 2AY
ZENITH HOLDINGS (MALVERN) LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 29
ZENITH HOLDINGS (MALVERN) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The director presents the strategic report for the period ended 31 March 2025.
Fair review of the business
The director considers the financial position of the group at the end of the financial period to be strong.
The turnover for the year consisted primarily from hotel refurbishment projects throughout the country. The balance sheet continues to strengthen showing a net asset position of £6,455,850 (2024: £6,127,079). The director is satisfied with the group's performance to date.
Principal risks and uncertainties
We consider the principle risks and uncertainties to the group being related to the current economic climate. Our refurbishment and development decisions are constantly being reviewed. However, we believe that the group has remained well positioned to adapt and respond to market changes. The group has sufficient resources to continue to trade for the foreseeable future.
Future developments
The group continues to quote for new construction contracts and we have further developed opportunities with existing clients due to successful relationships built over the years.
Key performance indicators
Key performance indicators include the monitoring of the management of profitability and working capital of the group.
Profit before taxation - £716,012 (2024: £3,150,548 )
Current ratio - 4.98:1 (2024: 2.01:1)
Quick ratio - 4.93:1 (2024: 2.01:1)
Financial risk management
Price risk
The group continually seeks competitive and reliable suppliers for the majority of supplies received for use in the business.
Credit risk
All customers who wish to trade on credit terms are subject to credit verification procedures. Receivable balances are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Liquidity risk
The group manages its cash and borrowing requirements to maximise interest income and minimise interest expense, whilst ensuring that the group has sufficient liquid resources to meet the operating needs of the business.
Mr P N Wynn
Director
2 December 2025
ZENITH HOLDINGS (MALVERN) LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
The director presents his annual report and financial statements for the year ended 31 March 2025.
Principal activities
The principal activity of the company and group continued to be that of holding company. The principal activity of the main trading subsidiary was that of specialist building and refurbishment contractors.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr P N Wynn
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £190,000. The director does not recommend payment of a further dividend.
Financial risk management
Information about financial risk management can be found within the strategic report.
Future developments
Information about future developments can be found within the strategic report.
Auditor
The auditor, Ormerod Rutter Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
ZENITH HOLDINGS (MALVERN) LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr P N Wynn
Director
2 December 2025
ZENITH HOLDINGS (MALVERN) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ZENITH HOLDINGS (MALVERN) LIMITED
- 4 -
Opinion
We have audited the financial statements of Zenith Holdings (Malvern) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 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, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2025 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
ZENITH HOLDINGS (MALVERN) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ZENITH HOLDINGS (MALVERN) LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Based on our understanding of the company, we identified the principal risks of non-compliance with laws and regulations including those that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, and the extent to which non-compliance might have a material effect on the financial statements. Audit procedures performed included discussions with management, testing of journals, designing and performing audit procedures and challenging assumptions and judgements made by management in relation to accounting estimates.
To address the risk of fraud through management bias and override of controls, we:
• performed analytical procedures to identify any unusual transactions or unexpected relationships;
• tested journal entries to identify unusual transactions;
• assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
• investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
• agreeing financial statement disclosures to underlying supporting documentation;
• reading the minutes of meetings of those charged with governance; and
• enquiring of management as to actual and potential litigation and claims.
ZENITH HOLDINGS (MALVERN) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ZENITH HOLDINGS (MALVERN) LIMITED
- 6 -
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery 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.
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Peter Ormerod FCA (Senior Statutory Auditor)
For and on behalf of Ormerod Rutter Limited, Statutory Auditor
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
2 December 2025
ZENITH HOLDINGS (MALVERN) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
3
8,486,859
27,628,352
Cost of sales
(6,983,216)
(23,330,542)
Gross profit
1,503,643
4,297,810
Administrative expenses
(927,652)
(1,216,203)
Other operating income
14,985
14,925
Operating profit
4
590,976
3,096,532
Interest receivable and similar income
8
128,741
54,016
Interest payable and similar expenses
9
(2,346)
Amounts written off investments
10
(1,359)
-
Profit before taxation
716,012
3,150,548
Tax on profit
11
(197,241)
(804,530)
Profit for the financial year
25
518,771
2,346,018
Profit for the financial year is attributable to:
- Owners of the parent company
494,159
2,176,743
- Non-controlling interests
24,612
169,275
518,771
2,346,018
Total comprehensive income for the year is attributable to:
- Owners of the parent company
494,159
2,176,743
- Non-controlling interests
24,612
169,275
518,771
2,346,018
ZENITH HOLDINGS (MALVERN) LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
257,247
229,524
Investment property
14
331,952
331,952
589,199
561,476
Current assets
Stocks
17
81,917
32,186
Debtors
19
5,917,617
4,115,447
Cash at bank and in hand
1,368,756
6,930,795
7,368,290
11,078,428
Creditors: amounts falling due within one year
20
(1,479,434)
(5,503,239)
Net current assets
5,888,856
5,575,189
Total assets less current liabilities
6,478,055
6,136,665
Provisions for liabilities
Deferred tax liability
22
22,205
9,586
(22,205)
(9,586)
Net assets
6,455,850
6,127,079
Capital and reserves
Called up share capital
24
200
200
Other reserves
25
1,803
1,803
Profit and loss reserves
25
5,271,764
4,967,605
Equity attributable to owners of the parent company
5,273,767
4,969,608
Non-controlling interests
1,182,083
1,157,471
Total equity
6,455,850
6,127,079
The financial statements were approved and signed by the director and authorised for issue on 2 December 2025
02 December 2025
Mr P N Wynn
Director
Company registration number 11093435 (England and Wales)
ZENITH HOLDINGS (MALVERN) LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
14
331,952
331,952
Investments
15
198
198
332,150
332,150
Current assets
Debtors
19
3,899,168
2,163
Cash at bank and in hand
87,433
3,549,824
3,986,601
3,551,987
Creditors: amounts falling due within one year
20
(2,618,844)
(2,268,243)
Net current assets
1,367,757
1,283,744
Net assets
1,699,907
1,615,894
Capital and reserves
Called up share capital
24
200
200
Profit and loss reserves
25
1,699,707
1,615,694
Total equity
1,699,907
1,615,894
As permitted by section 408 of the 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 £274,013 (2024 - £1,853,268 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 2 December 2025
02 December 2025
Mr P N Wynn
Director
Company registration number 11093435 (England and Wales)
ZENITH HOLDINGS (MALVERN) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Other reserves
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2023
200
1,803
4,095,862
4,097,865
988,196
5,086,061
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
2,176,743
2,176,743
169,275
2,346,018
Dividends
12
-
-
(1,305,000)
(1,305,000)
-
(1,305,000)
Balance at 31 March 2024
200
1,803
4,967,605
4,969,608
1,157,471
6,127,079
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
494,159
494,159
24,612
518,771
Dividends
12
-
-
(190,000)
(190,000)
-
(190,000)
Balance at 31 March 2025
200
1,803
5,271,764
5,273,767
1,182,083
6,455,850
ZENITH HOLDINGS (MALVERN) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
200
1,067,426
1,067,626
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
1,853,268
1,853,268
Dividends
12
-
(1,305,000)
(1,305,000)
Balance at 31 March 2024
200
1,615,694
1,615,894
Year ended 31 March 2025:
Profit and total comprehensive income
-
274,013
274,013
Dividends
12
-
(190,000)
(190,000)
Balance at 31 March 2025
200
1,699,707
1,699,907
ZENITH HOLDINGS (MALVERN) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
28
(4,519,428)
4,018,246
Interest paid
(2,346)
Income taxes paid
(863,051)
(872,407)
Net cash (outflow)/inflow from operating activities
(5,384,825)
3,145,839
Investing activities
Purchase of tangible fixed assets
(136,660)
(74,155)
Proceeds from disposal of tangible fixed assets
22,064
1,820
Proceeds from disposal of investments
(1,359)
-
Interest received
128,741
54,016
Net cash generated from/(used in) investing activities
12,786
(18,319)
Financing activities
Dividends paid to equity shareholders
(190,000)
(1,305,000)
Net cash used in financing activities
(190,000)
(1,305,000)
Net (decrease)/increase in cash and cash equivalents
(5,562,039)
1,822,520
Cash and cash equivalents at beginning of year
6,930,795
5,108,275
Cash and cash equivalents at end of year
1,368,756
6,930,795
ZENITH HOLDINGS (MALVERN) LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
29
(3,165,674)
2,453,597
Income taxes paid
(209,005)
(475,949)
Net cash (outflow)/inflow from operating activities
(3,374,679)
1,977,648
Investing activities
Interest received
102,288
22,813
Dividends received
1,200,000
Net cash generated from investing activities
102,288
1,222,813
Financing activities
Dividends paid to equity shareholders
(190,000)
(1,305,000)
Net cash used in financing activities
(190,000)
(1,305,000)
Net (decrease)/increase in cash and cash equivalents
(3,462,391)
1,895,461
Cash and cash equivalents at beginning of year
3,549,824
1,654,363
Cash and cash equivalents at end of year
87,433
3,549,824
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information
Zenith Holdings (Malvern) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Suite 1, Troyte House, Sandys Road, Malvern, Worcestershire, United Kingdom, WR14 1JJ.
The group consists of Zenith Holdings (Malvern) 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.
1.2
Basis of consolidation
The consolidated financial statements incorporate those of Zenith Holdings (Malvern) Limited and all of its subsidiaries (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired are consolidated using the purchase method. Their results are incorporated from the date that control passes.
All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.3
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT.
The director considers that the projects undertaken by the company meet the definition of long-term contracts. As such, the value of work that has been completed over and above the value of work invoiced is recognised as turnover and classified as 'amounts recoverable on contracts' within debtors as appropriate.
Profit on long-term contracts is recognised on a percent of completion basis. Provision is made for all losses incurred together with any foreseeable future losses.
Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate applicable.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
25% on cost
Office and computer equipment
25% reducing balance
Motor vehicles
25% reducing balance
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.
1.6
Investment properties
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.
1.7
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
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.
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
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.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
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.
1.9
Stocks
Work in progress is valued at the lower of cost and net realisable value. Cost includes all direct costs.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.
1.11
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.12
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.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
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.
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.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
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.
1.14
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.
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.
1.15
Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
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.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.18
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Depreciation
The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful lives and residual values are reassess annually. They are amended when necessary to reflect current estimates.
Deferred tax assets
Deferred tax assets are only recognised to the extent to which it can be regarded as more likely than not that the company will generate sufficient future taxable profits from which the reversal of the underlying timing differences can be deducted.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Building and refurbishment
8,486,859
27,628,352
2025
2024
£
£
Other significant revenue
Interest income
128,741
54,016
Grants received
1,485
1,500
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(1,485)
(1,500)
Depreciation of owned tangible fixed assets
88,882
62,886
(Profit)/loss on disposal of tangible fixed assets
(2,009)
821
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
4,515
4,325
Audit of the financial statements of the company's subsidiary
8,850
8,375
13,365
12,700
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Sales and administration staff
13
13
2
2
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
473,551
587,021
18,192
18,192
Social security costs
47,959
54,312
332
349
Pension costs
8,813
189,565
179,650
530,323
830,898
18,524
198,191
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
9,096
9,096
Company pension contributions to defined contribution schemes
-
94,450
9,096
103,546
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2024: 1).
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
110,690
54,016
Other interest income
18,051
-
Total income
128,741
54,016
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
110,690
54,016
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
9
Interest payable and similar expenses
2025
2024
£
£
Other finance costs:
Other interest
2,346
-
10
Amounts written off investments
2025
2024
£
£
Loss on disposal of investments held at fair value
(1,359)
-
11
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
184,622
798,233
Adjustments in respect of prior periods
43
Total current tax
184,622
798,276
Deferred tax
Origination and reversal of timing differences
12,619
6,254
Total tax charge
197,241
804,530
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
716,012
3,150,548
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
179,343
787,637
Tax effect of expenses that are not deductible in determining taxable profit
17,890
15,798
Adjustments in respect of prior years
43
Depreciation in excess of capital allowances
(12,611)
(5,202)
Deferred tax adjustment
12,619
6,254
Taxation charge
197,241
804,530
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
12
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
190,000
1,305,000
13
Tangible fixed assets
Group
Plant and equipment
Office and computer equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2024
21,645
84,555
590,634
696,834
Additions
5,250
131,410
136,660
Disposals
(8,972)
(74,107)
(129,430)
(212,509)
At 31 March 2025
17,923
10,448
592,614
620,985
Depreciation and impairment
At 1 April 2024
21,644
65,693
379,973
467,310
Depreciation charged in the year
1,314
4,720
82,848
88,882
Eliminated in respect of disposals
(8,972)
(65,803)
(117,679)
(192,454)
At 31 March 2025
13,986
4,610
345,142
363,738
Carrying amount
At 31 March 2025
3,937
5,838
247,472
257,247
At 31 March 2024
1
18,862
210,661
229,524
The company had no tangible fixed assets at 31 March 2025 or 31 March 2024.
14
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
331,952
331,952
Investment property comprises of a building which is held at fair value. The director has assessed the fair value of the investment property at the balance sheet date and considers that there has been no significant change to the fair value stated in the financial statements.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
198
198
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
198
Carrying amount
At 31 March 2025
198
At 31 March 2024
198
16
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Zenith Limited
That of the parent
Ordinary shares
90.00
During the year, Zenith Holdings (Malvern) Limited disposed of its investment in Zenith Refurbishment Limited.
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
81,917
32,186
-
-
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
18
Construction contracts
Group
Company
2025
2024
2025
2024
£
£
£
£
Contracts in progress at the reporting date
Gross amounts owed by contract customers included in debtors
1,336,853
1,420,553
Contract revenues recognised
Contract costs incurred plus recognised profits less recognised losses to date
8,486,859
27,628,352
-
-
Less: progress billing
(7,150,006)
(26,207,799)
-
-
1,336,853
1,420,553
-
-
19
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
250,496
2,641,855
1,350
Gross amounts owed by contract customers
1,336,853
1,420,553
Corporation tax recoverable
310,196
99,858
Amounts owed by group undertakings
-
-
-
2,163
Amounts owed by undertakings in which the company has a participating interest
3,797,960
-
3,797,960
-
Other debtors
179,559
21,120
Prepayments and accrued income
42,553
31,919
5,917,617
4,115,447
3,899,168
2,163
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
1,262,695
4,011,040
Amounts owed to group undertakings
2,591,447
1,748,764
Amounts owed to undertakings in which the group has a participating interest
474,760
474,760
Corporation tax payable
368,233
17,809
Other taxation and social security
38,622
455,564
15,858
18,599
Other creditors
28,107
29,958
3,109
1,661
Accruals and deferred income
150,010
163,684
8,430
6,650
1,479,434
5,503,239
2,618,844
2,268,243
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
21
Securities
There is a mortgage debenture dated 31/08/2001 outstanding against the group. The security is charged against all assets of the group.
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
22,205
9,586
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
9,586
-
Charge to profit or loss
12,619
-
Liability at 31 March 2025
22,205
-
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
23
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
8,813
189,565
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.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
24
Share capital
Group and company
2025
2024
Ordinary share capital
£
£
Issued and fully paid
74 Ordinary A shares of £1 each
74
74
74 Ordinary B shares of £1 each
74
74
52 Ordinary C shares of £1 each
52
52
200
200
Ordinary A, B and C shares are equal. All have the right to attend meetings in which dividends can be agreed and to vote. In winding up, assets of the company will be proportionately distributed after paying and discharging the debts and liabilities of the company and the costs of the winding up.
25
Reserves
Merger reserve
Under FRS 102, the difference, if any between the nominal value of the shares issued plus the fair value of any other consideration given, and the nominal value of the shares received in exchange is shown as a movement on other reserves in the consolidated financial statements. Any existing balances on the share premium account or capital redemption reserve of the subsidiary shall be brought in by being shown as a movement on other reserves. These movements shall be shown in the statement of changes in equity.
Profit and loss reserves
Profit and loss accounts represents the group retained earnings and accumulated losses.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
26
Related party transactions
Transactions with related parties
Management charges and rental income
2025
2024
£
£
Company
Entities over which the entity has control, joint control or significant influence
276,760
1,041,760
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2025
2024
£
£
Company
Entities over which the company has control, joint control or significant influence
2,591,447
2,223,524
Key management personnel
245
311
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2025
2024
Balance
Balance
£
£
Company
Entities over which the company has control, joint control or significant influence
3,797,960
2,163
Other information
The group has taken advantage of the exemption, under the terms of Financial Reporting standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' not to disclose related party transactions with wholly owned subsidiaries within the group.
27
Controlling party
The ultimate controlling party is considered to be Mr P Wynn and Mrs M A Wynn by virtue of their joint majority shareholding in this company.
ZENITH HOLDINGS (MALVERN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
28
Cash (absorbed by)/generated from group operations
2025
2024
£
£
Profit after taxation
518,771
2,346,018
Adjustments for:
Taxation charged
197,241
804,530
Finance costs
2,346
Investment income
(128,741)
(54,016)
(Gain)/loss on disposal of tangible fixed assets
(2,009)
821
Depreciation and impairment of tangible fixed assets
88,882
62,886
Other gains and losses
1,359
-
Movements in working capital:
(Increase)/decrease in stocks
(49,731)
35,371
(Increase)/decrease in debtors
(1,491,974)
638,118
(Decrease)/increase in creditors
(3,655,572)
184,518
Cash (absorbed by)/generated from operations
(4,519,428)
4,018,246
29
Cash (absorbed by)/generated from operations - company
2025
2024
£
£
Profit after taxation
274,013
1,853,268
Adjustments for:
Taxation charged
91,338
217,852
Investment income
(102,288)
(1,222,813)
Movements in working capital:
(Increase)/decrease in debtors
(3,797,147)
1,034,643
Increase in creditors
368,410
570,647
Cash (absorbed by)/generated from operations
(3,165,674)
2,453,597
30
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
6,930,795
(5,562,039)
1,368,756
31
Analysis of changes in net funds - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
3,549,824
(3,462,391)
87,433
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr P N WynnMrs M A Wynnfalse110934352024-04-012025-03-3111093435bus:Director12024-04-012025-03-3111093435bus:CompanySecretary12024-04-012025-03-3111093435bus:RegisteredOffice2024-04-012025-03-3111093435bus:Agent12024-04-012025-03-3111093435bus:Consolidated2025-03-3111093435bus:Consolidated2024-04-012025-03-3111093435bus:Consolidated2023-04-012024-03-31110934352023-04-012024-03-31110934352025-03-3111093435bus:Consolidated2024-03-3111093435core:PlantMachinerybus:Consolidated2025-03-3111093435core:ComputerEquipmentbus:Consolidated2025-03-3111093435core:MotorVehiclesbus:Consolidated2025-03-3111093435core:PlantMachinerybus:Consolidated2024-03-3111093435core:ComputerEquipmentbus:Consolidated2024-03-3111093435core:MotorVehiclesbus:Consolidated2024-03-31110934352024-03-3111093435core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3111093435core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3111093435core:ShareCapitalbus:Consolidated2025-03-3111093435core:ShareCapitalbus:Consolidated2024-03-3111093435core:OtherMiscellaneousReservebus:Consolidated2025-03-3111093435core:OtherMiscellaneousReservebus:Consolidated2024-03-3111093435core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3111093435core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3111093435core:ShareCapital2025-03-3111093435core:ShareCapital2024-03-3111093435core:RetainedEarningsAccumulatedLosses2025-03-3111093435core:RetainedEarningsAccumulatedLosses2024-03-3111093435core:ShareCapitalbus:Consolidated2023-03-3111093435core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3111093435core:Non-controllingInterestsbus:Consolidated2024-03-3111093435core:Non-controllingInterestsbus:Consolidated2025-03-3111093435core:ShareCapital2023-03-3111093435core:RetainedEarningsAccumulatedLosses2023-03-3111093435bus:Consolidated2023-03-31110934352023-03-3111093435core:PlantMachinery2024-04-012025-03-3111093435core:ComputerEquipment2024-04-012025-03-3111093435core:MotorVehicles2024-04-012025-03-3111093435core:UKTaxbus:Consolidated2024-04-012025-03-3111093435core:UKTaxbus:Consolidated2023-04-012024-03-3111093435bus:Consolidated12024-04-012025-03-3111093435bus:Consolidated12023-04-012024-03-3111093435bus:Consolidated22024-04-012025-03-3111093435bus:Consolidated22023-04-012024-03-3111093435core:PlantMachinerybus:Consolidated2024-03-3111093435core:ComputerEquipmentbus:Consolidated2024-03-3111093435core:MotorVehiclesbus:Consolidated2024-03-3111093435bus:Consolidated2024-03-3111093435core:PlantMachinerybus:Consolidated2024-04-012025-03-3111093435core:ComputerEquipmentbus:Consolidated2024-04-012025-03-3111093435core:MotorVehiclesbus:Consolidated2024-04-012025-03-3111093435core:Subsidiary12024-04-012025-03-3111093435core:Subsidiary112024-04-012025-03-3111093435core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3111093435core:CurrentFinancialInstruments2025-03-3111093435core:CurrentFinancialInstruments2024-03-3111093435core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3111093435core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3111093435core:CurrentFinancialInstruments22025-03-3111093435core:CurrentFinancialInstruments32025-03-3111093435core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3111093435core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3111093435core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3111093435bus:PrivateLimitedCompanyLtd2024-04-012025-03-3111093435bus:FRS1022024-04-012025-03-3111093435bus:Audited2024-04-012025-03-3111093435bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3111093435bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP