Company registration number NI645644 (Northern Ireland)
ALDAMAR HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ALDAMAR HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr D McKinstry
Mr B McKinstry
(Appointed 1 July 2025)
Mr A Rutledge
(Appointed 1 July 2025)
Company number
NI645644
Registered office
81-83 Belfast Road
Nutts Corner
Crumlin
Co. Antrim
Northern Ireland
BT29 4TL
Auditor
HM Chartered Accountants
6th Floor East Tower
Lanyon Plaza
8 Lanyon Place
Belfast
County Antrim
BT1 3LP
Bankers
Bank of Ireland
275-279 Antrim Road
Glengormley
Antrim
BT36 7QN
Solicitors
MacCorkell Legal & Commerical
8-10 Longstone Street
Lisburn
Antrim
BT28 1TP
ALDAMAR HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 34
ALDAMAR 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.

Fair review of the business

There were no significant changes in the activities of the company during the year.

 

Turnover increased by 5.5% to £30.4m (2024: £28.8m), while gross margin increased by 2.1% to give an overall gross margin of 18.6%.

 

Results for the year were in line with expectations.

 

The directors consider both the results for the year and trading prospects satisfactory. The balance sheet reflects a strong financial position and this, together with projections prepared, enable the directors to conclude that the company will be profitable and continue to trade as a going concern into the foreseeable future.

Principal risks and uncertainties

The company uses various financial instruments including bank loans, overdraft, cash, commercial finance, asset finance and various items, such as trade debtors and trade creditors, that arise directly from the company's operations.

 

The existence of these financial instruments exposes the company to a number of financial risks which are described in more detail below.

 

The main risks arising from the company's financial instruments are interest rate risk, credit risk and liquidity risk.

 

The directors review and agree policies for managing each of these risks, and they are summarised below. These policies have remained unchanged from previous years.

 

Liquidity risk

The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs. The company policy throughout the year has been to ensure continuity of funding by matching the source of funds to the intended use of those funds, so that fixed assets are financed out of reserves and through the use of long-term borrowings, with draw down and repayment terms that are spread over a period of years. Short-term flexibility is achieved by overdraft and other funding facilities.

 

Interest rate risk

The company finances its operations through a mixture of retained profits, bank and other borrowings. The company exposure to interest rate fluctuations on its borrowings is managed through annual review of its borrowing requirements and, where appropriate, through use of fixed or floating interest arrangements.

 

Credit risk

The company's principal financial assets are cash and debtors. The credit risk with cash is limited.

The principal credit risk arises, therefore, from trade debtors. In order to manage credit risk the directors assess potential customers based on a mixture of past history, credit references and industry knowledge. Amounts owed are reviewed and followed up on a regular basis.

ALDAMAR HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key performance indicators

The key performance indicator of the company is its gross margin. This has increased in the year to 18.6% (2024: 16.5%).

On behalf of the board

Mr D McKinstry
Director
22 December 2025
ALDAMAR 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.

Principal activities

The principal activity of the company and group continued to be that waste removal and recycling, skip hire and related activities.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £85,000. The directors do not recommend payment of a further dividend.

Directors

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

Mr D McKinstry
Mr M McKinstry
(Resigned 16 May 2024)
Mr B McKinstry
(Appointed 1 July 2025)
Mr A Rutledge
(Appointed 1 July 2025)
Auditor

In accordance with the company's articles, a resolution proposing that HM Chartered Accountants be reappointed as auditor of the group will be put at a General Meeting.

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:

 

 

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.

ALDAMAR HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
On behalf of the board
Mr D McKinstry
Director
22 December 2025
ALDAMAR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ALDAMAR HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Aldamar Holdings Ltd (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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

ALDAMAR HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ALDAMAR 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:

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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

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

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or 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.

The purpose of our audit work and to whom we owe our responsibilities

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.

Angela Craigan FCA (Senior Statutory Auditor)
For and on behalf of HM Chartered Accountants
Chartered Accountants
Statutory Auditor
6th Floor East Tower
Lanyon Plaza
Belfast
County Antrim
BT1 3LP
22 December 2025
ALDAMAR HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
30,380,178
28,807,140
Cost of sales
(24,721,963)
(24,049,969)
Gross profit
5,658,215
4,757,171
Administrative expenses
(4,438,877)
(3,678,051)
Other operating income
317,446
620,940
Operating profit
5
1,536,784
1,700,060
Interest receivable and similar income
8
-
0
13,262
Interest payable and similar expenses
9
(425,709)
(289,490)
Profit before taxation
1,111,075
1,423,832
Tax on profit
10
(443,105)
(433,216)
Profit for the financial year
667,970
990,616
Profit for the financial year is all attributable to the owners of the parent company.
ALDAMAR HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
17,175,681
13,706,570
17,175,681
13,706,570
Current assets
Stocks
16
606,192
615,436
Debtors
18
4,760,264
4,273,629
Cash at bank and in hand
2,789,199
3,225,318
8,155,655
8,114,383
Creditors: amounts falling due within one year
19
(6,855,345)
(5,019,725)
Net current assets
1,300,310
3,094,658
Total assets less current liabilities
18,475,991
16,801,228
Creditors: amounts falling due after more than one year
20
(4,485,373)
(3,836,685)
Provisions for liabilities
Deferred tax liability
23
1,825,303
1,382,198
(1,825,303)
(1,382,198)
Net assets
12,165,315
11,582,345
Capital and reserves
Called up share capital
25
200
200
Profit and loss reserves
12,165,115
11,582,145
Total equity
12,165,315
11,582,345

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 22 December 2025 and are signed on its behalf by:
22 December 2025
Mr D McKinstry
Director
Company registration number NI645644 (Northern Ireland)
ALDAMAR HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
5,812,311
4,708,347
Investments
14
374
374
5,812,685
4,708,721
Current assets
Debtors
18
2,424,746
697,914
Cash at bank and in hand
71,033
41,315
2,495,779
739,229
Creditors: amounts falling due within one year
19
(785,278)
(340,358)
Net current assets
1,710,501
398,871
Total assets less current liabilities
7,523,186
5,107,592
Creditors: amounts falling due after more than one year
20
(3,095,324)
(2,483,311)
Provisions for liabilities
Deferred tax liability
23
18,331
10,713
(18,331)
(10,713)
Net assets
4,409,531
2,613,568
Capital and reserves
Called up share capital
25
200
200
Profit and loss reserves
4,409,331
2,613,368
Total equity
4,409,531
2,613,568

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,880,962 (2024:£401,863).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
22 December 2025
Mr D McKinstry
Director
Company registration number NI645644 (Northern Ireland)
ALDAMAR HOLDINGS LIMITED
GROUP 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
10,743,529
10,743,729
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
990,616
990,616
Dividends
11
-
(152,000)
(152,000)
Balance at 31 March 2024
200
11,582,145
11,582,345
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
667,970
667,970
Dividends
11
-
(85,000)
(85,000)
Balance at 31 March 2025
200
12,165,115
12,165,315
ALDAMAR HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
200
2,363,505
2,363,705
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
401,863
401,863
Dividends
11
-
(152,000)
(152,000)
Balance at 31 March 2024
200
2,613,368
2,613,568
Year ended 31 March 2025:
Profit and total comprehensive income
-
1,880,962
1,880,962
Dividends
11
-
(85,000)
(85,000)
Balance at 31 March 2025
200
4,409,331
4,409,531
ALDAMAR HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
4,707,352
3,797,857
Interest paid
(425,709)
(289,490)
Income taxes (paid)/refunded
(58,473)
430,390
Net cash inflow from operating activities
4,223,170
3,938,757
Investing activities
Purchase of tangible fixed assets
(5,963,136)
(4,159,202)
Proceeds from disposal of tangible fixed assets
334,074
817,764
Repayment of loans
57,071
(57,071)
Interest received
-
0
13,262
Net cash used in investing activities
(5,571,991)
(3,385,247)
Financing activities
Repayment of bank loans
1,534,583
1,511,048
Payment of finance leases obligations
(457,042)
(472,076)
Dividends paid to equity shareholders
(85,000)
(152,000)
Net cash generated from financing activities
992,541
886,972
Net (decrease)/increase in cash and cash equivalents
(356,280)
1,440,482
Cash and cash equivalents at beginning of year
3,145,479
1,704,997
Cash and cash equivalents at end of year
2,789,199
3,145,479
Relating to:
Cash at bank and in hand
2,789,199
3,225,318
Bank overdrafts included in creditors payable within one year
-
(79,839)
ALDAMAR HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
31
(2,056,490)
(213,484)
Interest paid
(249,362)
(108,893)
Income taxes refunded
150,819
113,351
Net cash outflow from operating activities
(2,155,033)
(209,026)
Investing activities
Purchase of tangible fixed assets
(1,372,243)
(2,091,717)
Repayment of loans
57,071
(57,071)
Dividends received
2,600,000
903,771
Net cash generated from/(used in) investing activities
1,284,828
(1,245,017)
Financing activities
Repayment of bank loans
984,923
1,573,858
Dividends paid to equity shareholders
(85,000)
(152,000)
Net cash generated from financing activities
899,923
1,421,858
Net increase/(decrease) in cash and cash equivalents
29,718
(32,185)
Cash and cash equivalents at beginning of year
41,315
73,500
Cash and cash equivalents at end of year
71,033
41,315
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
1
Accounting policies
Company information

Aldamar Holdings Limited (“the company”) is a private limited company domiciled and incorporated in Northern Ireland. The registered office is 81-83 Belfast Road, Nutt's Corner, Crumlin, County Antrim, BT29 4TL.

 

The group consists of Aldamar (No.1) 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
Basis of consolidation

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

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated financial statements incorporate those of Aldamar 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 merger method of accounting. 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.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.3
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the group will continue in operational existence for the foreseeable future. However, the directors are aware of certain material uncertainties which may cause doubt on the group's ability to continue as a going concern.

1.4
Turnover

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

 

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

 

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

1.6
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.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -

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:

Freehold land and buildings
4% straight line
Leasehold improvements
1% straight line
Plant and equipment
12.5%/25% reducing balance and 25% straight line
Fixtures and fittings
25% reducing balance and 10% straight line
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.

1.7
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.

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

 

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

 

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

 

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

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

1.8
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.

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

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.

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
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.

1.11
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.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
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.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

1.12
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.

1.13
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.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.14
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.

1.15
Retirement benefits

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

1.16
Leases

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

 

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

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

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.

1.17
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.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Going concern

The directors have prepared budgets and cash flows for a period of at least twelve months from the date of the approval of the financial statements which demonstrate that there is no material uncertainty regarding the company’s ability to meet its liabilities as they fall due, and to continue as a going concern. On this basis the directors consider it appropriate to prepare the financial statements on a going concern basis. Accordingly, these financial statements do not include any adjustments to the carrying amounts and classification of assets and liabilities that may arise if the group was unable to continue as a going concern.

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 trade debtors

The company trades with a large and varied number of customers on credit terms. Some debts due will not be paid through the default of a small number of customers. The company uses estimates based on historical experience and current information in determining the level of debts for which an impairment charge is required. The level of impairment required is reviewed on an ongoing basis. The total amount of trade debtors is £3,569,343 (2024: £3,694,660).

Useful lives of Tangible and Intangible Fixed Assets

Long-lived assets comprising primarily of property, plant and machinery represent a significant portion of total assets. The annual depreciation charge depends primarily on the estimated lives of each type of asset and, in certain circumstances, estimates of residual values. The directors regularly review these useful lives and change them if necessary to reflect current conditions. In determining these useful lives management consider technological change, patterns of consumption, physical condition and expected economic utilisation of the assets. Changes in the useful lives can have a significant impact on the depreciation charge for the financial year. The net book value of Tangible Fixed Assets subject to depreciation at the financial year end date was £17,175,681 (2024: £13,706,570).

3
Turnover and other revenue
2025
2024
£
£
Other revenue
Interest income
-
13,262
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 23 -

In the opinion of the directors the disclosure of group turnover by classes of business and by geographical market would be seriously prejudicial to the interests of the group, therefore this information has not been disclosed.

 

4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,500
3,400
Audit of the financial statements of the company's subsidiaries
22,225
20,250
25,725
23,650
5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(9,411)
(73,265)
Depreciation of owned tangible fixed assets
1,827,287
1,780,008
Depreciation of tangible fixed assets held under finance leases
393,448
594,393
Profit on disposal of tangible fixed assets
(60,785)
(147,864)
Amortisation of intangible assets
1
-
Operating lease charges
233,434
338,975
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
Administration staff
57
47
3
2
Directors
4
4
2
2
Drivers, recycling and maintenance staff
101
76
-
-
Total
162
127
5
4
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Employees
(Continued)
- 24 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
6,158,653
5,821,864
405,257
223,671
Social security costs
534,299
437,725
36,089
25,505
Pension costs
142,803
125,977
14,112
9,460
6,835,755
6,385,566
455,458
258,636
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
299,757
170,498
Company pension contributions to defined contribution schemes
10,099
8,050
309,856
178,548
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
-
13,262
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
299,140
157,300
Other finance costs:
Interest on finance leases and hire purchase contracts
126,569
132,190
Total finance costs
425,709
289,490
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
-
0
58,473
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Taxation
2025
2024
£
£
(Continued)
- 25 -
Deferred tax
Origination and reversal of timing differences
443,105
374,743
Total tax charge
443,105
433,216

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
1,111,075
1,423,832
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
277,769
355,958
Group relief
-
0
(212,940)
Depreciation on assets not qualifying for tax allowances
(682,089)
49,048
Other non-reversing timing differences
90
-
0
Other permanent differences
165,339
77,261
Deferred tax
443,105
374,743
Timing differences
-
0
1,341
Losses carried forward
238,891
-
0
Losses brought forward utilised
-
0
(212,195)
Taxation charge
443,105
433,216
11
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Interim paid
85,000
152,000
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024
175,838
Additions
1
Disposals
(175,838)
At 31 March 2025
1
Amortisation and impairment
At 1 April 2024
175,838
Amortisation charged for the year
1
Disposals
(175,838)
At 31 March 2025
1
Carrying amount
At 31 March 2025
-
0
At 31 March 2024
-
0
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
7,810,314
167,252
-
0
9,527,993
1,307,773
6,142,051
24,955,383
Additions
1,482,514
-
0
1,750,900
1,478,609
121,970
1,129,143
5,963,136
Disposals
-
0
-
0
-
0
(346,337)
-
0
(360,744)
(707,081)
At 31 March 2025
9,292,828
167,252
1,750,900
10,660,265
1,429,743
6,910,450
30,211,438
Depreciation and impairment
At 1 April 2024
1,672,164
12,793
-
0
5,405,138
444,677
3,714,041
11,248,814
Depreciation charged in the year
357,734
6,690
-
0
1,080,469
158,220
617,622
2,220,735
Eliminated in respect of disposals
-
0
-
0
-
0
(213,357)
-
0
(220,435)
(433,792)
At 31 March 2025
2,029,898
19,484
-
0
6,272,250
602,897
4,111,228
13,035,757
Carrying amount
At 31 March 2025
7,262,930
147,768
1,750,900
4,388,015
826,846
2,799,222
17,175,681
At 31 March 2024
6,138,150
154,459
-
0
4,122,855
863,096
2,428,010
13,706,570
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
Company
Freehold land and buildings
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2024
5,189,694
15,611
60,323
5,265,628
Additions
1,328,143
-
0
44,100
1,372,243
At 31 March 2025
6,517,837
15,611
104,423
6,637,871
Depreciation and impairment
At 1 April 2024
532,269
12,252
12,760
557,281
Depreciation charged in the year
253,711
840
13,728
268,279
At 31 March 2025
785,980
13,092
26,488
825,560
Carrying amount
At 31 March 2025
5,731,857
2,519
77,935
5,812,311
At 31 March 2024
4,657,425
3,359
47,563
4,708,347
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
374
374
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
374
Carrying amount
At 31 March 2025
374
At 31 March 2024
374
15
Subsidiaries

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

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15
Subsidiaries
(Continued)
- 29 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
McKinstry Skip Hire Limited
81-83 Belfast Road, Nutts Corner, Crumlin, Antrim, BT29 4TL
Ordinary shares
100.00
McKinstry Biomass Limited
As above
Ordinary shares
100.00
McKinstry Metal Recycling
As above
Ordinary shares
100.00
McKinstry Waste Services Limited
As above
Ordinary shares
100.00
McKinstry Biomass Ireland Limited
388 North Circular Roas, Phibsborough, Dublin 7
Ordinary shares
100.00

The investments in subsidiaries are all stated at cost.

16
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
494,687
508,320
-
-
Finished goods and goods for resale
111,505
107,116
-
0
-
0
606,192
615,436
-
-
17
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
4,148,371
3,757,913
2,407,878
675,242
Carrying amount of financial liabilities
Measured at amortised cost
10,893,200
8,281,957
3,868,707
2,816,056
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,569,343
3,694,660
1,560
3,080
Amounts owed by group undertakings
454,171
-
2,380,870
608,910
Other debtors
393,503
79,179
42,316
79,178
Prepayments and accrued income
343,247
499,790
-
0
6,746
4,760,264
4,273,629
2,424,746
697,914
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
820,233
357,964
558,480
185,572
Obligations under finance leases
22
1,052,345
1,165,602
-
0
-
0
Trade creditors
3,020,328
2,031,368
37,874
44,684
Amounts owed to group undertakings
-
-
39,937
-
0
Corporation tax payable
-
0
58,473
-
0
-
0
Other taxation and social security
447,518
515,980
11,895
7,613
Other creditors
139,927
88,032
53,785
24,080
Accruals and deferred income
1,374,993
802,306
83,307
78,409
6,855,344
5,019,725
785,278
340,358
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
3,723,406
2,730,933
3,095,324
2,483,311
Obligations under finance leases
22
761,967
1,105,752
-
0
-
0
4,485,373
3,836,685
3,095,324
2,483,311
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
4,543,639
3,009,058
3,653,804
2,668,883
Bank overdrafts
-
0
79,839
-
0
-
0
4,543,639
3,088,897
3,653,804
2,668,883
Payable within one year
820,233
357,964
558,480
185,572
Payable after one year
3,723,406
2,730,933
3,095,324
2,483,311

The Bank of Ireland hold the following security in relation to the bank loans and overdrafts:

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
22
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,052,345
1,165,602
-
0
-
0
In two to five years
761,967
1,105,752
-
0
-
0
1,814,312
2,271,354
-
-

 

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

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
2,067,265
1,395,742
Tax losses
(238,891)
(89)
Timing differences
(3,071)
(13,455)
1,825,303
1,382,198
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
18,568
10,802
Tax losses
(237)
(89)
18,331
10,713
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
142,803
125,977

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.

25
Share capital
Group and company
2025
2024
Ordinary share capital
£
£
Issued and fully paid
104 Ordinary A shares of £1 each
104
104
96 Ordinary B shares of £1 each
96
96
200
200
26
Operating lease commitments

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
50,000
25,000
-
-
Between two and five years
62,500
54,167
-
-
112,500
79,167
-
-
27
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
364,245
226,433
28
Directors' transactions

Dividends totalling £85,000 (2024 - £152,000) were paid in the year in respect of shares held by the company's directors.

ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
29
Controlling party

The ultimate parent company is Aldamar (No.1) Limited, a company incorporated in Northern Ireland with the registered office 81-83 Belfast Road, Nutts Corner, Crumlin, County Antrim, BT29 4TL.

30
Cash generated from group operations
2025
2024
£
£
Profit after taxation
667,970
990,616
Adjustments for:
Taxation charged
443,105
433,216
Finance costs
425,709
289,490
Investment income
-
0
(13,262)
Gain on disposal of tangible fixed assets
(60,785)
(147,864)
Amortisation and impairment of intangible assets
1
-
Depreciation and impairment of tangible fixed assets
2,220,735
2,374,401
Movements in working capital:
Decrease/(increase) in stocks
9,244
(12,004)
(Increase)/decrease in debtors
(543,706)
55,198
Increase/(decrease) in creditors
1,545,079
(171,934)
Cash generated from operations
4,707,352
3,797,857
31
Cash absorbed by operations - company
2025
2024
£
£
Profit after taxation
1,880,962
401,863
Adjustments for:
Taxation credited
(143,201)
(105,339)
Finance costs
249,362
108,893
Investment income
(2,600,000)
(903,771)
Depreciation and impairment of tangible fixed assets
268,279
161,486
Movements in working capital:
(Increase)/decrease in debtors
(1,783,903)
17,864
Increase in creditors
72,011
105,520
Cash absorbed by operations
(2,056,490)
(213,484)
ALDAMAR HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
32
Analysis of changes in net debt - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
3,225,318
(436,119)
2,789,199
Bank overdrafts
(79,839)
79,839
-
0
3,145,479
(356,280)
2,789,199
Borrowings excluding overdrafts
(3,009,058)
(1,534,581)
(4,543,639)
Obligations under finance leases
(2,271,354)
457,042
(1,814,312)
(2,134,933)
(1,433,819)
(3,568,752)
33
Analysis of changes in net debt - company
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
41,315
29,718
71,033
Borrowings excluding overdrafts
(2,668,883)
(984,921)
(3,653,804)
(2,627,568)
(955,203)
(3,582,771)
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr D McKinstryMr M McKinstryMr Tony KirkpatrickMr B McKinstryMr A RutledgefalseNI645644bus:Consolidated2024-04-012025-03-31NI6456442024-04-012025-03-31NI645644bus:Director12024-04-012025-03-31NI645644bus:Director42024-04-012025-03-31NI645644bus:Director52024-04-012025-03-31NI645644bus:Director22024-04-012025-03-31NI645644bus:Director32024-04-012025-03-31NI645644bus:RegisteredOffice2024-04-012025-03-31NI645644bus:Agent12024-04-012025-03-31NI645644bus:Consolidated2025-03-31NI645644bus:Consolidated2023-04-012024-03-31NI6456442023-04-012024-03-31NI6456442025-03-31NI645644bus:Consolidated2024-03-31NI6456442024-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-31NI645644core:LeaseholdImprovementsbus:Consolidated2025-03-31NI645644core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-03-31NI645644core:PlantMachinerybus:Consolidated2025-03-31NI645644core:FurnitureFittingsbus:Consolidated2025-03-31NI645644core:MotorVehiclesbus:Consolidated2025-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31NI645644core:LeaseholdImprovementsbus:Consolidated2024-03-31NI645644core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-03-31NI645644core:PlantMachinerybus:Consolidated2024-03-31NI645644core:FurnitureFittingsbus:Consolidated2024-03-31NI645644core:MotorVehiclesbus:Consolidated2024-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31NI645644core:FurnitureFittings2025-03-31NI645644core:MotorVehicles2025-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI645644core:FurnitureFittings2024-03-31NI645644core:MotorVehicles2024-03-31NI645644core:ShareCapitalbus:Consolidated2025-03-31NI645644core:ShareCapitalbus:Consolidated2024-03-31NI645644core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-31NI645644core:ShareCapital2025-03-31NI645644core:ShareCapital2024-03-31NI645644core:RetainedEarningsAccumulatedLosses2025-03-31NI645644core:RetainedEarningsAccumulatedLosses2024-03-31NI645644core:ShareCapitalbus:Consolidated2023-03-31NI645644core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-31NI645644core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-31NI645644core:ShareCapital2023-03-31NI645644core:RetainedEarningsAccumulatedLosses2023-03-31NI645644bus:Consolidated2023-03-31NI6456442023-03-31NI645644core:Goodwill2024-04-012025-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31NI645644core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-04-012025-03-31NI645644core:PlantMachinery2024-04-012025-03-31NI645644core:FurnitureFittings2024-04-012025-03-31NI645644core:MotorVehicles2024-04-012025-03-31NI645644core:UKTaxbus:Consolidated2024-04-012025-03-31NI645644core:UKTaxbus:Consolidated2023-04-012024-03-31NI645644bus:Consolidated12024-04-012025-03-31NI645644bus:Consolidated12023-04-012024-03-31NI645644bus:Consolidated22024-04-012025-03-31NI645644bus:Consolidated22023-04-012024-03-31NI645644bus:Consolidated32024-04-012025-03-31NI645644bus:Consolidated32023-04-012024-03-31NI645644bus:Consolidated42024-04-012025-03-31NI645644bus:Consolidated42023-04-012024-03-31NI645644bus:Consolidated52024-04-012025-03-31NI645644bus:Consolidated52023-04-012024-03-31NI645644core:Goodwillbus:Consolidated2024-03-31NI645644core:Goodwillbus:Consolidated2025-03-31NI645644core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-04-012025-03-31NI645644core:Goodwillbus:Consolidated2024-04-012025-03-31NI645644core:Goodwillbus:Consolidated2024-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31NI645644core:LeaseholdImprovementsbus:Consolidated2024-03-31NI645644core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-03-31NI645644core:PlantMachinerybus:Consolidated2024-03-31NI645644core:FurnitureFittingsbus:Consolidated2024-03-31NI645644core:MotorVehiclesbus:Consolidated2024-03-31NI645644bus:Consolidated2024-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31NI645644core:FurnitureFittings2024-03-31NI645644core:MotorVehicles2024-03-31NI6456442024-03-31NI645644core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-31NI645644core:LeaseholdImprovementsbus:Consolidated2024-04-012025-03-31NI645644core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-04-012025-03-31NI645644core:PlantMachinerybus:Consolidated2024-04-012025-03-31NI645644core:FurnitureFittingsbus:Consolidated2024-04-012025-03-31NI645644core:MotorVehiclesbus:Consolidated2024-04-012025-03-31NI645644core:Subsidiary12024-04-012025-03-31NI645644core:Subsidiary22024-04-012025-03-31NI645644core:Subsidiary32024-04-012025-03-31NI645644core:Subsidiary42024-04-012025-03-31NI645644core:Subsidiary52024-04-012025-03-31NI645644core:Subsidiary112024-04-012025-03-31NI645644core:Subsidiary222024-04-012025-03-31NI645644core:Subsidiary332024-04-012025-03-31NI645644core:Subsidiary442024-04-012025-03-31NI645644core:Subsidiary552024-04-012025-03-31NI645644core:CurrentFinancialInstruments2025-03-31NI645644core:CurrentFinancialInstruments2024-03-31NI645644core:CurrentFinancialInstrumentsbus:Consolidated2025-03-31NI645644core:CurrentFinancialInstrumentsbus:Consolidated2024-03-31NI645644core:WithinOneYearbus:Consolidated2025-03-31NI645644core:WithinOneYearbus:Consolidated2024-03-31NI645644core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31NI645644core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31NI645644core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-31NI645644core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-31NI645644core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31NI645644core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31NI645644core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-31NI645644core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-31NI645644core:Non-currentFinancialInstruments2025-03-31NI645644core:Non-currentFinancialInstruments2024-03-31NI645644core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-31NI645644core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-31NI645644core:WithinOneYear2025-03-31NI645644core:WithinOneYear2024-03-31NI645644core:BetweenTwoFiveYears2025-03-31NI645644core:BetweenTwoFiveYears2024-03-31NI645644bus:PrivateLimitedCompanyLtd2024-04-012025-03-31NI645644bus:FRS1022024-04-012025-03-31NI645644bus:Audited2024-04-012025-03-31NI645644bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-31NI645644bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP