Company Registration No. 09798091 (England and Wales)
SOURCE TO SITE HOLDINGS LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SOURCE TO SITE HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr K Dangoor
Mr M Dangoor
Company number
09798091
Registered office
Level 5A
Maple House
149 Tottenham Court Road
London
W1T 7NF
Auditor
Xeinadin Audit Limited
8th Floor
Becket House
36 Old Jewry
London
EC2R 8DD
Business address
Victor Way
Radlett Road
Colney Street
St Albans
Hertfordshire
AL2 2FL
SOURCE TO SITE HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 35
SOURCE TO SITE HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The directors present the strategic report for the year ended 31 March 2025.
Principal activities
The group's principal activity during the year under review continued to be that of manufacture and supply of high specification lighting products lighting products.
The company is an investment holding company.
The operating subsidiaries of the company, Orlight Limited ("Orlight") manufactures high specification residential, commercial and industrial lighting products. Through our ‘source to site’ route to market and in-house manufacturing model, we continue to deliver value directly to our clients. A substantial stock holding not only allows nimble reaction to the marketplace but significantly reduced lead times. We believe these factors in combination provide a competitive advantage and value proposition.
Source to Site Accessories Limited T/A Orcomm manufactures IP Network & Cloud integration services using hardware & software solutions for the residential sector of apartments, hotels & student accommodations. Through our ‘source to site ‘route to market and in-house manufacturing model, in-house software engineer cloud creators and a team of PHD electrical engineers. This combination gives us competitive advantage to offer value directly to the construction industry and future research and development.
Review of the business
Overview
The financial period ending 31 March 2025 has been weak across our industry sector which has emphasised the need to cut costs and create efficiencies to turn a modest profit.
We will continue to concentrate on efficiencies until we see long term signs of improving market conditions. There is currently no immediate indication of improving market conditions with projects running at a very slow pace which is affecting deliveries and in turn our ability to invoice.
Our order book remains resilient with many projects planned in the future so we anticipate an uptick in growth with further opportunity should market and regulatory conditions allow. Inline with a more efficient operating structure the business anticipates growth with improved margins should the industry benefit from improved outlook.
Orcomm has made solid progress with its technology development roadmap which has resulted in modest growth in challenging times and a growing order book which bodes well for the future.
We anticipate double digit growth for the financial year ending 31 March 2026 and look forward to delivering some major projects connected to student accommodation.
Market conditions
The UK New Build Residential sector which we are linked to has been adversely affected by ongoing planning changes, delays and constraints, lack of demand, potential for increased council taxes, an increasingly complex and litigious purchase journey, labour shortages and build cost inflation. Sales activity in London and the South East is currently at unprecedented low levels.
Prospects
We remain resilient in the face of current market challenges with an ability to adapt and pivot towards new and more resilient markets which include export, commercial, data centre and infrastructure. These efforts will translate to modest growth in turnover for financial period ending 31 March 2026 of circa 10%.
Principle risks and uncertainties
The growing number of insolvencies and bankruptcies within the construction sector is a major but navigable concern. Volatile currency exchange rates, geopolitical tension, inflated freight costs, extended transit times, less market liquidity, higher borrowing costs are major challenges which are ultimately negated if proactively managed.
SOURCE TO SITE HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Financial performance
Group turnover as of 31 March 2025 is reported at £17,032,607, down from £22,867,803 in the previous financial period. Group pre-tax profit for the same period declined to £1,391,047 from £1,846,653.
Going concern
The directors, having made appropriate assessments, have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future, and that it is, therefore, appropriate to prepare the financial statements on a going concern basis.
Mr K Dangoor
Director
15 December 2025
SOURCE TO SITE HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 March 2025.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £212,000. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr K Dangoor
Mr M Dangoor
Financial instruments
Treasury operations and financial instruments
The group operates a treasury function which is responsible for managing the liquidity, interest and foreign currency risks associated with the group’s activities.
The group's financial instruments comprise cash at bank, trade debtors and trade creditors that arise directly from operations and loans from banks. The financial risks affecting the group is monitored and reviewed by the directors on a regular basis.
Liquidity risk
Liquidity risk arises from the group’s management of working capital. It is the risk that the group will encounter difficulty in meeting its financial obligations as they fall due. The group's policy as regards liquidity is to ensure sufficient cash resources are maintained to meet short-term liabilities.
Interest rate risk
The group has both interest bearing assets and liabilities. Interest bearing assets include cash balances which earn interest at variable bank rates. The external borrowings (invoice discounting facilities) are at variable rates which is agreed on a regular basis with the lender. The directors will revisit the appropriateness of this policy should the group's operations.
Foreign currency risk
The group’s principal foreign currency exposures arise from trading with overseas companies in which transactions are denominated in foreign currency. Group policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. The group has not entered into any derivative instruments for hedging or trading purposes as the net exposure to foreign currency risk is not significant.
Auditor
Xeinadin Audit Limited were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
SOURCE TO SITE HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr K Dangoor
Director
15 December 2025
SOURCE TO SITE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SOURCE TO SITE HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Source To Site Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group profit and loss account, 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
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.
SOURCE TO SITE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOURCE TO SITE HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Discussions were held with, and enquiries made of, management and those charged with governance with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.
The following laws and regulations were identified as being of significance to the entity:
Those laws and regulations considered to have a direct effect on the financial statements include UK Financial Reporting Standards, Company Law, Employment Law, Health and Safety legislation, Tax and Pensions legislation, and distributable profits legislation.
Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; testing the appropriateness of entries in the nominal ledger, including journal entries; reviewing transactions around the end of the reporting period; and the performance of analytical procedures to identify unexpected movements in account balances which may be indicative of fraud.
SOURCE TO SITE HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOURCE TO SITE HOLDINGS LIMITED
- 7 -
No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).
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 company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Marc Franks BSc FCA FCCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
8th Floor
Becket House
36 Old Jewry
London
EC2R 8DD
19 December 2025
SOURCE TO SITE HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
17,032,607
22,867,803
Cost of sales
(8,858,646)
(13,098,444)
Gross profit
8,173,961
9,769,359
Distribution costs
(335,560)
(231,176)
Administrative expenses
(7,294,765)
(8,624,911)
Other operating income
107,842
730
Operating profit
4
651,478
914,002
Interest receivable and similar income
7
155,679
13,017
Interest payable and similar expenses
8
(9,153)
(40,664)
Amounts written off investments
9
593,043
960,298
Profit before taxation
1,391,047
1,846,653
Tax on profit
10
(430,607)
(324,148)
Profit for the financial year
960,440
1,522,505
Profit for the financial year is attributable to:
- Owners of the parent company
958,701
1,539,662
- Non-controlling interests
1,739
(17,157)
960,440
1,522,505
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SOURCE TO SITE HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
£
£
Profit for the year
960,440
1,522,505
Other comprehensive income
-
-
Total comprehensive income for the year
960,440
1,522,505
Total comprehensive income for the year is attributable to:
- Owners of the parent company
958,701
1,539,662
- Non-controlling interests
1,739
(17,157)
960,440
1,522,505
SOURCE TO SITE HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
207,093
391,532
Tangible assets
13
397,557
443,654
Investment property
14
436,300
Investments
15
4,301,126
2,934,263
5,342,076
3,769,449
Current assets
Stocks
17
7,901,623
8,458,146
Debtors
18
5,580,160
7,148,579
Investments
19
421,767
931,601
Cash at bank and in hand
4,263,864
4,208,551
18,167,414
20,746,877
Creditors: amounts falling due within one year
20
(5,037,354)
(6,976,393)
Net current assets
13,130,060
13,770,484
Total assets less current liabilities
18,472,136
17,539,933
Provisions for liabilities
Provisions
22
466,937
187,500
Deferred tax liability
23
270,717
216,843
(737,654)
(404,343)
Net assets
17,734,482
17,135,590
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
17,795,885
17,258,814
Equity attributable to owners of the parent company
17,795,985
17,258,914
Non-controlling interests
(61,503)
(123,324)
Total equity
17,734,482
17,135,590
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
15 December 2025
Mr K Dangoor
Director
Company registration number 09798091 (England and Wales)
SOURCE TO SITE HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
14
436,300
Investments
15
4,330,670
2,813,359
4,766,970
2,813,359
Current assets
Debtors
18
2,960,649
1,009,327
Investments
19
421,767
931,601
Cash at bank and in hand
832
3,383,248
1,940,928
Creditors: amounts falling due within one year
20
(86,342)
(246)
Net current assets
3,296,906
1,940,682
Total assets less current liabilities
8,063,876
4,754,041
Provisions for liabilities
Deferred tax liability
23
229,202
175,328
(229,202)
(175,328)
Net assets
7,834,674
4,578,713
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
7,834,574
4,578,613
Total equity
7,834,674
4,578,713
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the period was £3,467,961 (2024 - £3,797,890 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
15 December 2025
Mr K Dangoor
Director
Company registration number 09798091 (England and Wales)
SOURCE TO SITE HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2023
100
16,719,152
16,719,252
(58,975)
16,660,277
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
1,539,662
1,539,662
(17,157)
1,522,505
Issue of share capital
25
100
208
-
308
-
308
Dividends
11
-
-
(1,000,000)
(1,000,000)
(47,500)
(1,047,500)
Other movements
(100)
(208)
-
(308)
308
-
Balance at 31 March 2024
100
17,258,814
17,258,914
(123,324)
17,135,590
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
958,701
958,701
1,739
960,440
Dividends
11
-
-
(212,000)
(212,000)
-
(212,000)
Purchase of shares in subsidiary from non-controlling interest
-
-
(209,630)
(209,630)
59,530
(150,100)
Other movements
-
-
-
-
552
552
Balance at 31 March 2025
100
17,795,885
17,795,985
(61,503)
17,734,482
SOURCE TO SITE HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
100
1,780,723
1,780,823
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
3,797,890
3,797,890
Dividends
11
-
(1,000,000)
(1,000,000)
Balance at 31 March 2024
100
4,578,613
4,578,713
Year ended 31 March 2025:
Profit and total comprehensive income
-
3,467,961
3,467,961
Dividends
11
-
(212,000)
(212,000)
Balance at 31 March 2025
100
7,834,574
7,834,674
SOURCE TO SITE HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,075,226
3,067,285
Interest paid
(9,153)
(40,664)
Income taxes paid
(399,598)
(257,427)
Net cash inflow from operating activities
2,666,475
2,769,194
Investing activities
Purchase of intangible assets
(14,434)
(19,789)
Purchase of tangible fixed assets
(91,899)
(38,230)
Proceeds from disposal of tangible fixed assets
34,000
21,999
Purchase of investment property
(436,300)
-
Purchase of investments
(1,547,485)
(931,320)
Proceeds from disposal of investments
773,665
-
Repayment of loans
1,000
-
Interest received
117,941
97
Dividends received
37,738
12,920
Net cash used in investing activities
(1,125,774)
(954,323)
Financing activities
Proceeds from issue of shares
700
308
Proceeds from bank loans
-
104,065
Repayment of bank loans
(1,633,822)
-
Purchase of shares in subsidiary from non-controlling interest
(150,100)
-
Dividends paid to equity shareholders
(212,000)
(1,000,000)
Dividends paid to non-controlling interests
(47,500)
Net cash used in financing activities
(1,995,222)
(943,127)
Net (decrease)/increase in cash and cash equivalents
(454,521)
871,744
Cash and cash equivalents at beginning of year
5,140,152
4,268,408
Cash and cash equivalents at end of year
4,685,631
5,140,152
Relating to:
Cash at bank and in hand
4,263,864
4,208,551
Short term deposits included in current asset investments
421,767
931,601
SOURCE TO SITE HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
30
(1,980,912)
(149,999)
Income taxes paid
(4,420)
Net cash outflow from operating activities
(1,985,332)
(149,999)
Investing activities
Purchase of investment property
(436,300)
Purchase of subsidiaries
(150,448)
Purchase of investments
(1,547,485)
(931,320)
Proceeds from disposal of investments
773,665
Interest received
11,160
Dividends received
3,037,738
3,012,920
Net cash generated from investing activities
1,688,330
2,081,600
Financing activities
Dividends paid to equity shareholders
(212,000)
(1,000,000)
Net cash used in financing activities
(212,000)
(1,000,000)
Net (decrease)/increase in cash and cash equivalents
(509,002)
931,601
Cash and cash equivalents at beginning of year
931,601
Cash and cash equivalents at end of year
422,599
931,601
Relating to:
Cash at bank and in hand
832
Short term deposits included in current asset investments
421,767
931,601
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
1
Accounting policies
Company information
Source To Site Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Parkbury, Unit 3, Victor Way, Colney Street, St Albans, AL2 2FL.
The group consists of Source To Site Holdings Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the consolidated financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
The consolidated financial statements incorporate those of Source To Site Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method.
1.3
Basis of consolidation
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.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
The group manufactures and sells lighting products. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software and website
Amortised over 3 years
1.8
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:
Land and buildings leasehold
Over the lease term
Fixtures and fittings
20% Straight line
Motor vehicles
15% Straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.10
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.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
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.
Other investments are initially measured at cost, including all directly attributable costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in other comprehensive income.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
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.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.14
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies, 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
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.
1.16
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.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.17
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.18
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.19
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.20
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.21
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.
1.22
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 22 -
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.
Impairment of stock
Stocks are valued at lower of cost and estimated selling price in the ordinary course of business, less estimated costs of selling expenses. These estimates are based on the current market condition and the historical experience of selling products of similar nature. It could change significantly as a result of changes in customer demand and competitor actions.
Typical practice is for the company to provide for slow moving stock, even though they are not perishable and may be sold in the future depending on the project work undertaken and demand for certain specific parts. Hence, the most prudent course of action is to write down stock as timing and certainty of future sale is very much unknown. See note 16 for the net carrying amount of the stocks and associated impairment.
Impairment of debtors
The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtors, the ageing profile of debtors and historical experience. See note 17 for the net carrying amount of the debtors.
Provision for after care and remedial
The company makes an estimate of the replacement costs of faulty lighting products. When calculating the costs, management considers the material and labour costs for replacement products, the potential reinstate decoration costs to customers, as well as applying assumptions around anticipated sale ability of finished goods. See note 22 for the carrying amount of the provisions.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Lighting products
17,032,607
22,867,803
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
16,554,523
22,412,918
Rest of the World
182,288
384,559
Europe
295,796
70,326
17,032,607
22,867,803
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 23 -
2025
2024
£
£
Other revenue
Interest income
117,941
97
Dividends received
37,738
12,920
Grants received
107,185
-
Grants receivable represents R&D Expenditure Credit (RDEC).
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
12,017
(71,015)
Government grants
(107,185)
-
Fees payable to the group's auditor for the audit of the group's financial statements
8,000
3,000
Depreciation of owned tangible fixed assets
110,988
125,782
(Profit)/loss on disposal of tangible fixed assets
(6,992)
51,293
Amortisation of intangible assets
198,873
269,528
Operating lease charges
848,623
795,595
5
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 marketing
31
37
-
-
Production
42
48
-
-
Administrative
25
31
2
2
Total
98
116
2
2
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
5
Employees
(Continued)
- 24 -
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
3,744,806
4,377,514
Social security costs
379,293
444,136
-
-
Pension costs
31,713
18,335
4,155,812
4,839,985
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
16,000
17,564
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
106,385
97
Other interest income
11,556
-
Total interest revenue
117,941
97
Other income from investments
Dividends received
37,738
12,920
Total income
155,679
13,017
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
106,385
97
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
3,871
34,091
Other finance costs:
Other interest
5,282
6,573
Total finance costs
9,153
40,664
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
9
Amounts written off investments
2025
2024
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
248,828
960,298
Other gains/(losses)
Gain on disposal of financial assets held at fair value through profit or loss
344,215
-
593,043
960,298
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
377,042
247,483
Adjustments in respect of prior periods
(309)
Total current tax
376,733
247,483
Deferred tax
Origination and reversal of timing differences
53,874
76,665
Total tax charge
430,607
324,148
From 1 April 2023, the corporation tax rate increased from 19% to 25% for companies with profits over £250,000. A small profits rate of 19% for companies with profits of £50,000 or less and companies with profits between £50,000 and £250,000 will pay tax at the main rate, reduced by a marginal relief. These rates remain unchanged with reference to 2025 Autumn Budget.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Taxation
(Continued)
- 26 -
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
1,391,047
1,846,653
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
347,762
461,663
Tax effect of expenses that are not deductible in determining taxable profit
68,239
162,924
Gains/income not taxable
(150,009)
(240,075)
Fixed assets timing differences
41,668
(112,200)
Research and development
(17,190)
(156,809)
Under/(over) provided in prior years
(309)
36,517
Dividend income
(9,435)
(3,230)
Capital gain
89,132
Others
6,875
30
Deferred tax on unrealised gain
53,874
175,328
Taxation charge
430,607
324,148
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
212,000
1,000,000
12
Intangible fixed assets
Group
Software and website
£
Cost
At 1 April 2024
1,347,642
Additions
14,434
At 31 March 2025
1,362,076
Amortisation and impairment
At 1 April 2024
956,110
Amortisation charged for the year
198,873
At 31 March 2025
1,154,983
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Intangible fixed assets
(Continued)
- 27 -
Carrying amount
At 31 March 2025
207,093
At 31 March 2024
391,532
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
13
Tangible fixed assets
Group
Land and buildings leasehold
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2024
916,306
651,828
135,248
1,703,382
Additions
24,800
53,599
13,500
91,899
Disposals
(56,817)
(56,817)
At 31 March 2025
941,106
705,427
91,931
1,738,464
Depreciation and impairment
At 1 April 2024
552,046
601,428
106,254
1,259,728
Depreciation charged in the year
83,886
20,407
6,695
110,988
Eliminated in respect of disposals
(29,809)
(29,809)
At 31 March 2025
635,932
621,835
83,140
1,340,907
Carrying amount
At 31 March 2025
305,174
83,592
8,791
397,557
At 31 March 2024
364,260
50,400
28,994
443,654
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
-
-
Additions through external acquisition
436,300
436,300
At 31 March 2025
436,300
436,300
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Investment property
(Continued)
- 28 -
At 31 March 2025, the company held an investment property at 5 Abbotsford Road, Galashiels, TD1 3DP, acquired on 29 September 2024 and currently under refurbishment. Investment properties are measured at fair value, with changes recognised in profit or loss. The directors consider the value at the year end approximate its fair value.
15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
150,712
264
Listed investments
4,179,958
2,813,095
4,179,958
2,813,095
Other investments
121,168
121,168
4,301,126
2,934,263
4,330,670
2,813,359
In the previous year, an amount of £2,813,096 included in current asset investments have been reclassified to
fixed asset investments.
Movements in fixed asset investments
Group
Investments
Other
Total
£
£
£
Cost or valuation
At 1 April 2024
2,813,095
121,168
2,934,263
Additions
1,547,485
-
1,547,485
Valuation changes
248,827
-
248,827
At 31 March 2025
4,609,407
121,168
4,730,575
Impairment
At 1 April 2024
-
-
-
Disposals
429,449
-
429,449
At 31 March 2025
429,449
-
429,449
Carrying amount
At 31 March 2025
4,179,958
121,168
4,301,126
At 31 March 2024
2,813,095
121,168
2,934,263
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Fixed asset investments
(Continued)
- 29 -
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 April 2024
264
2,813,095
2,813,359
Additions
150,448
1,547,485
1,697,933
Valuation changes
-
248,827
248,827
At 31 March 2025
150,712
4,609,407
4,760,119
Impairment
At 1 April 2024
-
-
-
Disposals
-
429,449
429,449
At 31 March 2025
-
429,449
429,449
Carrying amount
At 31 March 2025
150,712
4,179,958
4,330,670
At 31 March 2024
264
2,813,095
2,813,359
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
Orlight Limited
England & Wales
Ordinary and B Ordinary
74.00
Orlight Special Projects Limited
England & Wales
Ordinary
100.00
Source to Site Accessories Limited
England & Wales
Ordinary and B Ordinary
63.90
Source to Site Freight Limited
England & Wales
Ordinary
100.00
In May 2024, the company acquired 16.67% of the shareholding in Source to Site Accessories Limited from a non-controlling interest for the amount of £150,000. As a result of this, the company's shareholding increased to 83.33%.
In October 2024, the company subscribed 400 Ordinary B shares in Source to Site Accessories Limited for £400. The Ordinary B shares have no voting rights, no dividend rights and distribution rights in line with the hurdle amount as set out in the Articles of Association. They do not confer any rights of redemption. As a result of this, the company's shareholding has diluted to 63.90%.
In July 2023, the company subscribed 48 Ordinary shares in Orlight Limited for £48. The Ordinary shares entitle to full voting and dividend rights. At the same time, 52 Ordinary B shares were issued to the directors of the company. The B Ordinary shares have no voting rights, no dividend rights and distribution rights in line with the hurdle amount as set out in the Articles of Association. They do not confer any rights of redemption. As a result of this, the company's shareholding has reduced to 74.00%.
On 23 October 2024, the company incorporated Source to Site Freight Limited. It is currently dormant.
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
7,901,623
8,458,146
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,504,832
6,756,136
Corporation tax recoverable
23,820
32,221
Amounts owed by group undertakings
-
-
2,960,649
1,009,327
Other debtors
496,407
1,824
Prepayments and accrued income
555,101
358,398
5,580,160
7,148,579
2,960,649
1,009,327
Trade debtors are stated after provision for bad debts of £30,162 (2024: £365,985).
As at the balance sheet date, £3,671,609 (2024: £5,867,776) of trade debtors are subject to invoice factoring.
Included in other debtors an amount of £491,836 (2024: £Nil) due from a director. This balance will be repaid within nine months after the reporting date.
Amounts owed by group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand.
19
Current asset investments
Group
Company
2025
2024
2025
2024
£
£
£
£
Short term deposits (see note 15)
421,767
931,601
421,767
931,601
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
20
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
21
2,871,608
4,505,430
Trade creditors
1,059,088
1,131,827
Amounts owed to group undertakings
646
246
Corporation tax payable
281,633
312,899
85,648
Other taxation and social security
137,402
575,261
-
-
Other creditors
112,418
82,975
48
Accruals and deferred income
575,205
368,001
5,037,354
6,976,393
86,342
246
Amounts owed to group undertakings are unsecured, interest free, have no fixed date of repayment and are repayable on demand.
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
2,871,608
4,505,430
Payable within one year
2,871,608
4,505,430
Bank loans represent invoice financing facility. It is secured by way fixed and floating charge over all current and future assets of the company.
In the previous year, the balance of £4,406,203 relating to invoice financing was included in other creditors.This balance has been reclassified from other creditors to bank loans. This reclassification has not affected the profit and loss.
22
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
Warranty costs
466,937
187,500
-
-
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
22
Provisions for liabilities
(Continued)
- 32 -
Movements on provisions:
Warranty costs
Group
£
At 1 April 2024
187,500
Additional provisions in the year
466,937
Reversal of provision
(172,800)
Utilisation of provision
(14,700)
At 31 March 2025
466,937
Provisions represent amounts that the company estimates may be payable in respect of obligations existing at the balance sheet date. The company received notification of works required both before and after the balance sheet date. Whilst the management are still in discussion with the relevant parties regarding the extent and requirements of any work required, the situations identified remain uncertain. However, based on past experience and the company best estimates of costs that may be incurred, provision has been made for remedial work.
23
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
41,515
41,515
Investments
229,202
175,328
270,717
216,843
Liabilities
Liabilities
2025
2024
Company
£
£
Investments
229,202
175,328
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
23
Deferred taxation
(Continued)
- 33 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
216,843
175,328
Charge to profit or loss
53,874
53,874
Liability at 31 March 2025
270,717
229,202
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
31,713
18,335
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.
Contributions totalling £10,662 (2024: £14,869) were payable to the fund at the year end and included in other creditors.
25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share capital of £1 each
100
100
100
100
26
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
949,380
823,689
-
-
Between two and five years
3,207,916
3,560,757
-
-
In over five years
-
607,500
-
-
4,157,296
4,991,946
-
-
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
27
Related party transactions
The company has taken advantage of the exemption provided in FRS 012 from disclosing transactions with members that are wholly owned within the group.
28
Controlling party
The ultimate controlling parties during the year were the directors of the company.
29
Cash generated from group operations
2025
2024
£
£
Profit after taxation
960,440
1,522,505
Adjustments for:
Taxation charged
430,607
324,148
Finance costs
9,153
40,664
Investment income
(155,679)
(13,017)
(Gain)/loss on disposal of tangible fixed assets
(6,992)
51,293
Amortisation and impairment of intangible assets
198,873
269,528
Depreciation and impairment of tangible fixed assets
110,988
125,782
Other gains and losses
(593,043)
(960,298)
Increase/(decrease) in provisions
279,437
(185,531)
Movements in working capital:
Decrease in stocks
556,523
1,956,868
Decrease/(increase) in debtors
2,051,854
(198,382)
(Decrease)/increase in creditors
(766,935)
133,725
Cash generated from operations
3,075,226
3,067,285
30
Cash absorbed by operations - company
2025
2024
£
£
Profit after taxation
3,467,961
3,797,890
Adjustments for:
Taxation charged
143,942
175,328
Investment income
(3,048,898)
(3,012,920)
Other gains and losses
(593,043)
(960,298)
Movements in working capital:
Increase in debtors
(1,951,322)
(149,999)
Increase in creditors
448
-
Cash absorbed by operations
(1,980,912)
(149,999)
SOURCE TO SITE HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
31
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash and cash equivalents
5,140,152
(454,521)
4,685,631
Borrowings excluding overdrafts
(4,505,430)
1,633,822
(2,871,608)
634,722
1,179,301
1,814,023
32
Analysis of changes in net funds - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash and cash equivalents
931,601
(509,002)
422,599
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr K DangoorMr M Dangoorfalse097980912024-04-012025-03-3109798091bus:Director12024-04-012025-03-3109798091bus:Director22024-04-012025-03-3109798091bus:RegisteredOffice2024-04-012025-03-31097980912025-03-3109798091bus:Consolidated2025-03-3109798091bus:Consolidated2024-04-012025-03-3109798091bus:Consolidated2023-04-012024-03-31097980912023-04-012024-03-3109798091bus:Consolidated2024-03-3109798091core:ComputerSoftwarebus:Consolidated2025-03-3109798091core:ComputerSoftwarebus:Consolidated2024-03-3109798091core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-3109798091core:FurnitureFittingsbus:Consolidated2025-03-3109798091core:MotorVehiclesbus:Consolidated2025-03-3109798091core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3109798091core:FurnitureFittingsbus:Consolidated2024-03-3109798091core:MotorVehiclesbus:Consolidated2024-03-31097980912024-03-3109798091core:ShareCapitalbus:Consolidated2025-03-3109798091core:ShareCapitalbus:Consolidated2024-03-3109798091core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3109798091core:Non-controllingInterestsbus:Consolidated2025-03-3109798091core:Non-controllingInterestsbus:Consolidated2024-03-3109798091core:ShareCapital2025-03-3109798091core:ShareCapital2024-03-3109798091core:RetainedEarningsAccumulatedLosses2025-03-3109798091core:RetainedEarningsAccumulatedLosses2024-03-3109798091core:ShareCapitalbus:Consolidated2023-03-3109798091core:SharePremiumbus:Consolidated2023-03-31097980912023-03-3109798091core:SharePremiumbus:Consolidated2024-03-3109798091core:SharePremiumbus:Consolidated2025-03-3109798091core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3109798091core:ShareCapital2023-03-3109798091core:RetainedEarningsAccumulatedLosses2023-03-3109798091core:ShareCapitalbus:Consolidated2023-04-012024-03-3109798091core:SharePremiumbus:Consolidated2023-04-012024-03-3109798091bus:Consolidated2023-03-3109798091core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3109798091core:ComputerSoftware2024-04-012025-03-3109798091core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3109798091core:FurnitureFittings2024-04-012025-03-3109798091core:MotorVehicles2024-04-012025-03-3109798091core:UKTaxbus:Consolidated2024-04-012025-03-3109798091core:UKTaxbus:Consolidated2023-04-012024-03-3109798091bus:Consolidated12024-04-012025-03-3109798091bus:Consolidated12023-04-012024-03-3109798091bus:Consolidated22024-04-012025-03-3109798091bus:Consolidated22023-04-012024-03-3109798091bus:Consolidated32024-04-012025-03-3109798091bus:Consolidated32023-04-012024-03-3109798091bus:Consolidated42024-04-012025-03-3109798091bus:Consolidated42023-04-012024-03-3109798091core:ComputerSoftwarebus:Consolidated2024-03-3109798091core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-04-012025-03-3109798091core:ComputerSoftwarebus:Consolidated2024-04-012025-03-3109798091core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-3109798091core:FurnitureFittingsbus:Consolidated2024-03-3109798091core:MotorVehiclesbus:Consolidated2024-03-3109798091bus:Consolidated2024-03-3109798091core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-3109798091core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3109798091core:MotorVehiclesbus:Consolidated2024-04-012025-03-3109798091core:ListedExchangeTradedbus:Consolidated2025-03-3109798091core:ListedExchangeTradedbus:Consolidated2024-03-3109798091core:ListedExchangeTraded2025-03-3109798091core:ListedExchangeTraded2024-03-3109798091core:Subsidiary12024-04-012025-03-3109798091core:Subsidiary22024-04-012025-03-3109798091core:Subsidiary32024-04-012025-03-3109798091core:Subsidiary42024-04-012025-03-3109798091core:Subsidiary112024-04-012025-03-3109798091core:Subsidiary222024-04-012025-03-3109798091core:Subsidiary332024-04-012025-03-3109798091core:Subsidiary442024-04-012025-03-3109798091core:CurrentFinancialInstruments2025-03-3109798091core:CurrentFinancialInstruments2024-03-3109798091core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3109798091core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3109798091core:WithinOneYearbus:Consolidated2025-03-3109798091core:WithinOneYearbus:Consolidated2024-03-3109798091core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3109798091core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3109798091core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3109798091core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3109798091bus:PrivateLimitedCompanyLtd2024-04-012025-03-3109798091bus:FRS1022024-04-012025-03-3109798091bus:Audited2024-04-012025-03-3109798091bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3109798091bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP